Wall Street Experts
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 |
| Kwartał | Q1 | 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 |
| Aktywa | 0.0 | 0.0 | 872.0 | 883.5 | 969.0 | 1 024.9 | 997.1 | 1 081.5 | 1 122.7 | 1 132.6 | 1 119.2 | 1 248.4 | 1 113.7 | 1 257.1 | 1 368.7 | 1 706.6 | 1 948.1 | 2 068.7 | 2 093.4 | 2 106.6 | 2 063.3 | 2 040.5 | 1 992.1 | 1 889.8 | 1 825.9 | 1 797.6 | 1 786.1 |
| Aktywa trwałe | (10.9) | 824.1 | 848.4 | 861.8 | 944.5 | 1 004.1 | 974.7 | 1 043.0 | 1 067.7 | 1 113.7 | 1 096.4 | 1 223.2 | 1 093.8 | 1 239.5 | 1 344.5 | 1 684.4 | 1 926.9 | 2 048.6 | 2 070.4 | 2 074.3 | 2 031.8 | 2 016.3 | 1 957.1 | 1 856.4 | 1 790.1 | 1 763.3 | 1 740.8 |
| Rzeczowe aktywa trwałe netto | 0.0 | 818.5 | 841.7 | 856.2 | 937.6 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 2 037.9 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| 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 | 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 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Należności netto | 0.0 | 0.7 | 1.2 | 1.4 | 2.3 | 1.6 | 1.8 | 2.6 | 2.9 | 2.0 | 2.1 | 2.4 | 2.1 | 4.8 | 5.5 | 5.1 | 4.2 | 3.9 | 2.0 | 3.4 | 3.2 | 2.6 | 3.2 | 3.9 | 4.0 | 4.5 | 4.5 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.1 | 11.8 | 4.1 | 0.3 | 4.9 | 6.5 | 0.9 | 3.0 | 0.1 |
| Aktywa obrotowe | 10.9 | 0.0 | 23.6 | 21.7 | 24.4 | 20.9 | 22.4 | 38.5 | 55.0 | 18.9 | 22.7 | 25.2 | 19.9 | 17.6 | 24.1 | 22.2 | 21.1 | 20.0 | 23.0 | 32.3 | 31.4 | 24.2 | 34.9 | 33.4 | 35.8 | 34.3 | 45.3 |
| Środki pieniężne i Inwestycje | 10.9 | 0.0 | 9.2 | 6.1 | 7.6 | 8.4 | 7.9 | 20.7 | 37.0 | 6.3 | 7.6 | 6.8 | 5.3 | 5.8 | 8.2 | 5.7 | 6.8 | 9.2 | 8.7 | 9.4 | 7.2 | 4.3 | 6.3 | 3.9 | 6.7 | 7.7 | 12.4 |
| Zapasy | 0.0 | (13.7) | 0.0 | 13.0 | 13.4 | 9.6 | 11.7 | 13.9 | 13.9 | 9.5 | 11.8 | 14.5 | 11.4 | 5.8 | 9.4 | 10.2 | 7.9 | 4.8 | 10.3 | 17.5 | 19.0 | 15.9 | 23.9 | 24.0 | 23.5 | 20.3 | (17.0) |
| Inwestycje krótkoterminowe | 21.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 8.1 | 11.7 | 11.2 | 13.5 | 12.6 | 12.5 | 13.8 | 17.0 |
| Środki pieniężne i inne aktywa pieniężne | (10.9) | 0.0 | 9.2 | 6.1 | 7.6 | 8.4 | 7.9 | 20.7 | 37.0 | 6.3 | 7.6 | 6.8 | 5.3 | 5.8 | 8.2 | 5.7 | 6.8 | 9.2 | 8.7 | 9.4 | 7.2 | 4.3 | 6.3 | 3.9 | 6.7 | 7.7 | 12.4 |
| Należności krótkoterminowe | 0.0 | 0.7 | 1.0 | 0.5 | 0.4 | 0.9 | 0.5 | 1.2 | 1.3 | 0.6 | 0.9 | 0.9 | 0.6 | 0.5 | 0.7 | 0.5 | 0.8 | 0.9 | 0.2 | 0.3 | 0.5 | 0.6 | 0.7 | 0.2 | 0.5 | 0.9 | 0.6 |
| Dług krótkoterminowy | 0.0 | 17.5 | 20.3 | 34.0 | 38.0 | 37.6 | 25.3 | 22.1 | 13.7 | 16.5 | 8.6 | 19.0 | 43.8 | 80.6 | 77.2 | 66.4 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 41.6 | 90.0 |
| Zobowiązania krótkoterminowe | 0.0 | 28.3 | 37.4 | 52.1 | 57.8 | 54.3 | 44.7 | 47.5 | 40.8 | 36.0 | 33.4 | 50.1 | 72.0 | 100.8 | 106.1 | 102.3 | 37.7 | 27.3 | 37.2 | 46.0 | 52.2 | 34.4 | 42.3 | 48.3 | 55.6 | 291.0 | 376.4 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 1.7 | 1.5 | 1.7 | 1.9 | 1.6 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.5 | 1.5 | 1.7 | 1.8 | 2.3 | 1.9 | 1.8 | 2.1 | 2.1 | 2.0 | 2.0 | 1.9 | 2.0 | 2.0 | 1.9 |
| Zobowiązania długoterminowe | 0.0 | 513.7 | 596.0 | 582.1 | 622.7 | 707.6 | 692.2 | 733.1 | 796.9 | 741.9 | 772.7 | 838.9 | 723.0 | 705.3 | 778.1 | 1 008.2 | 1 243.8 | 1 316.3 | 1 064.3 | 1 049.1 | 1 035.3 | 1 054.3 | 1 048.4 | 1 023.8 | 1 057.9 | 798.3 | 743.9 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 długoterminowe | 0.0 | 513.7 | 596.0 | 582.1 | 622.7 | 707.6 | 692.2 | 733.1 | 796.9 | 741.9 | 772.7 | 838.9 | 723.0 | 705.3 | 778.1 | 1 008.2 | 1 243.8 | 1 316.3 | 1 064.3 | 1 049.1 | 1 035.3 | 1 054.3 | 1 048.4 | 1 023.8 | 1 057.9 | 798.3 | 743.9 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| Zobowiązania ogółem | 0.0 | 542.0 | 633.5 | 634.2 | 680.4 | 761.9 | 736.9 | 780.6 | 837.7 | 777.9 | 806.2 | 889.0 | 795.0 | 806.2 | 884.2 | 1 110.5 | 1 281.5 | 1 343.7 | 1 101.6 | 1 095.0 | 1 087.5 | 1 088.7 | 1 090.7 | 1 072.2 | 1 113.5 | 1 089.3 | 1 120.3 |
| Kapitał (fundusz) podstawowy | 0.0 | 303.8 | 150.5 | 146.7 | 149.7 | 142.5 | 141.6 | 195.7 | 194.3 | 198.2 | 195.9 | 202.5 | 200.3 | 263.2 | 260.8 | 265.4 | 265.0 | 264.4 | 370.5 | 366.4 | 349.5 | 341.6 | 337.5 | 333.2 | 295.4 | 292.8 | 289.5 |
| Zyski zatrzymane | 0.0 | 0.0 | 88.0 | 99.6 | 138.8 | 113.3 | 109.4 | 93.6 | 76.4 | 139.4 | 97.0 | 133.8 | 92.3 | 158.2 | 190.3 | 293.5 | 360.4 | 415.5 | 571.4 | 590.4 | 566.7 | 545.8 | 494.8 | 410.8 | 338.7 | 332.9 | 0.0 |
| Kapitał własny | 217.1 | 0.0 | 238.5 | 249.3 | 288.5 | 263.0 | 260.2 | 300.9 | 285.0 | 354.8 | 313.0 | 359.4 | 318.7 | 450.9 | 484.5 | 596.1 | 666.6 | 725.0 | 991.9 | 1 011.6 | 975.7 | 951.8 | 901.3 | 817.7 | 712.4 | 708.3 | 665.8 |
| 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 |
| Pasywa | 217.1 | 0.0 | 872.0 | 883.5 | 969.0 | 1 024.9 | 997.1 | 1 081.5 | 1 122.7 | 1 132.6 | 1 119.2 | 1 248.4 | 1 113.7 | 1 257.1 | 1 368.7 | 1 706.6 | 1 948.1 | 2 068.7 | 2 093.4 | 2 106.6 | 2 063.3 | 2 040.5 | 1 992.1 | 1 889.8 | 1 825.9 | 1 797.6 | 1 786.1 |
| Inwestycje | 21.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 3.3 | 19.8 | 15.7 | 11.5 | 18.4 | 19.1 | 13.4 | 16.8 | 17.1 |
| Dług | 0.0 | 529.0 | 393.1 | 393.2 | 471.0 | 525.0 | 476.5 | 500.3 | 542.5 | 559.5 | 543.2 | 634.0 | 517.8 | 545.9 | 567.8 | 742.0 | 878.3 | 894.3 | 757.2 | 763.1 | 769.3 | 784.0 | 785.7 | 780.9 | 813.1 | 836.5 | 833.6 |
| Środki pieniężne i inne aktywa pieniężne | (10.9) | 0.0 | 9.2 | 6.1 | 7.6 | 8.4 | 7.9 | 20.7 | 37.0 | 6.3 | 7.6 | 6.8 | 5.3 | 5.8 | 8.2 | 5.7 | 6.8 | 9.2 | 8.7 | 9.4 | 7.2 | 4.3 | 6.3 | 3.9 | 6.7 | 7.7 | 12.4 |
| Dług netto | 10.9 | 529.0 | 383.9 | 387.2 | 463.4 | 516.6 | 468.6 | 479.6 | 505.5 | 553.3 | 535.6 | 627.2 | 512.6 | 540.0 | 559.6 | 736.3 | 871.4 | 885.1 | 748.5 | 753.7 | 762.1 | 779.7 | 779.4 | 777.0 | 806.4 | 828.8 | 821.2 |
| Ticker | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO | HOM-UN.TO |
| 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 |