Wall Street Experts

ICL Group Ltd

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 41
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 2025
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 Q1
Aktywa 8 347.6 8 140.1 8 192.0 8 194.0 9 077.0 9 303.0 9 323.0 8 961.0 8 552.0 8 633.0 8 712.0 8 856.0 8 714.0 9 570.0 8 731.0 8 643.0 8 749.0 9 117.0 9 242.0 9 113.0 9 173.0 9 548.0 9 226.0 9 266.0 9 664.0 9 720.0 10 080.0 10 572.0 11 080.0 11 664.0 11 778.0 11 598.0 11 750.0 12 045.0 11 584.0 11 274.0 11 530.8 11 381.7 11 205.0 11 558.0 11 321.0 11 691.0
Aktywa trwałe 5 207.5 5 180.0 5 491.0 5 510.0 6 092.0 6 372.0 6 416.0 6 054.0 5 981.0 5 929.0 6 012.0 6 078.0 5 989.0 6 129.0 5 938.0 5 962.0 5 988.0 6 338.0 6 404.0 6 418.0 6 489.0 6 417.0 6 362.0 6 518.0 6 823.0 6 732.0 6 842.0 7 111.0 7 171.0 7 206.0 7 021.0 6 993.0 7 202.0 7 301.0 7 327.0 7 334.0 7 530.2 7 510.2 7 538.0 7 734.0 7 735.0 7 855.0
Rzeczowe aktywa trwałe netto 3 926.9 3 884.5 3 986.0 4 013.0 4 212.0 4 288.0 4 294.0 4 317.0 4 309.0 4 349.0 4 419.0 4 458.0 4 521.0 4 577.0 4 548.0 4 580.0 4 663.0 4 961.0 5 045.0 5 068.0 5 235.0 5 316.0 5 228.0 5 368.0 5 550.0 5 531.0 5 601.0 5 632.0 5 754.0 5 797.0 5 749.0 5 764.0 5 969.0 6 066.0 6 097.0 6 125.0 6 276.6 6 227.9 6 285.0 6 414.0 6 462.0 6 526.0
Wartość firmy 302.5 0.0 0.0 0.0 349.0 0.0 0.0 0.0 377.0 0.0 0.0 0.0 326.0 0.0 0.0 0.0 309.0 0.0 0.0 0.0 302.0 0.0 0.0 0.0 320.0 0.0 0.0 0.0 502.0 0.0 0.0 0.0 507.0 0.0 0.0 0.0 525.6 0.0 0.0 0.0 0.0 0.0
Wartości niematerialne i prawne 481.4 806.1 1 028.0 1 031.0 700.0 1 219.0 1 265.0 862.0 421.0 829.0 844.0 839.0 382.0 732.0 688.0 672.0 450.0 664.0 662.0 641.0 332.0 652.0 634.0 645.0 336.0 709.0 725.0 927.0 365.0 889.0 867.0 825.0 345.0 867.0 872.0 851.0 343.0 897.0 857.0 0.0 869.0 0.0
Wartość firmy i wartości niematerialne i prawne 802.9 806.1 1 028.0 1 031.0 1 185.0 1 219.0 1 265.0 862.0 824.0 829.0 844.0 839.0 722.0 732.0 688.0 672.0 671.0 664.0 662.0 641.0 652.0 652.0 634.0 645.0 670.0 709.0 725.0 927.0 867.0 889.0 867.0 825.0 852.0 867.0 872.0 851.0 873.0 897.0 857.0 916.0 869.0 918.0
Należności netto 1 039.0 1 416.0 1 142.0 1 159.0 1 286.0 1 275.0 980.0 1 349.0 966.0 1 215.0 1 157.0 1 253.0 1 114.0 1 310.0 1 343.0 1 269.0 1 233.0 1 342.0 1 374.0 1 303.0 1 023.0 1 351.0 1 253.0 1 201.0 883.0 1 537.0 1 097.0 1 210.0 1 418.0 1 898.0 1 812.0 1 672.0 1 757.0 1 631.0 1 380.0 1 387.0 1 376.0 1 492.0 1 429.0 1 730.0 1 260.0 1 774.0
Inwestycje długoterminowe 184.5 167.9 161.0 164.0 159.0 416.0 409.0 397.0 406.0 271.0 239.0 283.0 241.0 249.0 179.0 177.0 175.0 231.0 202.0 173.0 140.0 100.0 76.0 73.0 83.0 0.0 0.0 0.0 123.2 0.0 0.0 0.0 3.0 0.0 0.0 0.0 11.9 (8.1) 0.0 0.0 3.0 0.0
Aktywa obrotowe 3 140.0 2 960.1 2 701.0 2 684.0 2 985.0 2 931.0 2 907.0 2 907.0 2 571.0 2 704.0 2 700.0 2 778.0 2 725.0 3 441.0 2 793.0 2 681.0 2 761.0 2 779.0 2 838.0 2 695.0 2 684.0 3 131.0 2 864.0 2 748.0 2 841.0 2 988.0 3 238.0 3 461.0 3 909.0 4 458.0 4 757.0 4 605.0 4 548.0 4 744.0 4 257.0 3 940.0 4 000.6 3 871.5 3 667.0 3 824.0 3 586.0 3 836.0
Środki pieniężne i Inwestycje 247.3 286.4 308.0 293.0 248.0 212.0 242.0 207.0 116.0 119.0 145.0 195.0 173.0 876.0 235.0 187.0 213.0 183.0 219.0 187.0 191.0 524.0 409.0 314.0 314.0 256.0 590.0 492.0 564.0 532.0 516.0 590.0 508.0 681.0 538.0 469.0 587.1 479.6 396.0 503.0 442.0 433.0
Zapasy 1 335.1 1 235.7 1 201.0 1 184.0 1 364.0 1 444.0 1 361.0 1 351.0 1 267.0 1 248.0 1 276.0 1 208.0 1 226.0 1 255.0 1 208.0 1 225.0 1 290.0 1 254.0 1 245.0 1 205.0 1 312.0 1 256.0 1 202.0 1 233.0 1 250.0 1 195.0 1 207.0 1 409.0 1 570.0 1 673.0 1 857.0 1 982.0 2 134.0 2 116.0 2 006.0 1 722.0 1 688.9 1 615.2 1 544.0 1 591.0 1 626.0 1 629.0
Inwestycje krótkoterminowe 116.5 121.1 77.0 81.0 87.0 89.0 84.0 50.0 29.0 38.0 66.0 86.0 90.0 78.0 80.0 85.0 92.0 80.0 82.0 91.0 96.0 90.0 86.0 98.0 100.0 99.0 272.0 191.0 91.0 93.0 90.0 92.0 91.0 129.0 166.0 162.0 170.6 119.9 109.0 110.0 115.0 121.0
Środki pieniężne i inne aktywa pieniężne 130.8 165.3 231.0 212.0 161.0 123.0 158.0 157.0 87.0 81.0 79.0 109.0 83.0 798.0 155.0 102.0 121.0 103.0 137.0 96.0 95.0 434.0 323.0 216.0 214.0 157.0 318.0 301.0 473.0 439.0 426.0 498.0 417.0 552.0 372.0 307.0 416.5 359.7 287.0 393.0 327.0 312.0
Należności krótkoterminowe 585.0 559.5 572.0 544.0 716.0 717.0 753.0 801.0 644.0 695.0 717.0 694.0 790.0 736.0 777.0 686.0 715.0 616.0 670.0 691.0 712.0 757.0 720.0 669.0 740.0 752.0 801.0 885.0 1 064.0 1 078.0 1 132.0 1 066.0 1 006.0 967.0 893.0 814.0 912.0 914.0 834.0 921.0 1 002.0 1 031.0
Dług krótkoterminowy 602.7 797.8 559.0 501.0 674.0 683.0 495.0 477.0 588.0 590.0 782.0 801.0 822.0 642.0 616.0 671.0 610.0 638.0 598.0 476.0 425.0 606.0 544.0 614.0 679.0 617.0 630.0 597.0 577.0 506.0 466.0 481.0 512.0 704.0 674.0 592.0 865.0 623.0 577.0 606.0 384.0 570.0
Zobowiązania krótkoterminowe 2 002.9 2 195.5 1 811.0 1 660.0 2 046.0 2 105.0 1 911.0 2 064.0 2 023.0 2 078.0 2 185.0 2 245.0 2 328.0 2 126.0 2 073.0 1 994.0 1 982.0 1 939.0 1 876.0 1 779.0 1 761.0 2 043.0 1 891.0 1 967.0 2 177.0 2 158.0 2 145.0 2 278.0 2 612.0 2 689.0 2 878.0 2 632.0 2 606.0 2 735.0 2 431.0 2 286.0 2 616.2 2 417.8 2 262.0 2 450.0 2 328.0 2 603.0
Rozliczenia międzyokresowe 71.6 177.1 131.0 125.0 62.0 177.0 48.0 90.0 83.0 92.0 81.0 83.0 78.0 59.0 54.0 50.0 37.0 36.0 37.0 34.0 42.0 43.0 51.0 51.0 17.0 0.0 0.0 0.0 33.0 0.0 0.0 0.0 41.0 0.0 0.0 0.0 16.9 0.0 0.0 0.0 0.0 0.0
Zobowiązania długoterminowe 3 344.5 3 030.3 3 377.0 3 503.0 3 843.0 3 984.0 4 207.0 4 164.0 3 870.0 3 874.0 3 793.0 3 744.0 3 456.0 3 569.0 2 883.0 2 740.0 2 852.0 3 142.0 3 290.0 3 300.0 3 351.0 3 471.0 3 477.0 3 359.0 3 399.0 3 398.0 3 556.0 3 772.0 3 732.0 3 658.0 3 504.0 3 423.0 3 431.0 3 412.0 3 243.0 3 080.0 2 927.6 2 974.7 2 959.0 2 973.0 3 006.0 2 965.0
Rezerwy z tytułu odroczonego podatku 259.9 273.0 315.0 339.0 351.0 296.0 265.0 198.0 303.0 305.0 302.0 275.0 228.0 255.0 246.0 274.0 297.0 303.0 345.0 357.0 341.0 336.0 305.0 307.0 326.0 320.0 368.0 391.0 384.0 406.0 450.0 412.0 423.0 442.0 467.0 464.0 485.0 487.5 0.0 495.0 0.0 486.0
Zobowiązania długoterminowe 3 344.5 3 030.3 3 377.0 3 503.0 3 843.0 3 984.0 4 207.0 4 164.0 3 870.0 3 874.0 3 793.0 3 744.0 3 456.0 3 569.0 2 883.0 2 740.0 2 852.0 3 142.0 3 290.0 3 300.0 3 351.0 3 471.0 3 477.0 3 359.0 3 399.0 3 398.0 3 556.0 3 772.0 3 732.0 3 658.0 3 504.0 3 423.0 3 431.0 3 412.0 3 243.0 3 080.0 2 927.6 2 974.7 2 959.0 2 973.0 3 006.0 2 965.0
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (790.0) 0.0 (769.0) (818.0) (801.0) (833.0) (794.0) (747.0) (741.0) (730.0) (751.0) (771.0) (797.0) 300.0 (720.0) (806.0) (870.0) 325.0 (882.0) (900.0) (882.0) 299.0 (786.0) (701.0) 0.0 270.0 0.0 (598.0) (568.0) 276.0 0.0 0.0 0.0 0.0 0.0
Zobowiązania ogółem 5 347.4 5 225.9 5 188.0 5 163.0 5 889.0 6 089.0 6 118.0 6 228.0 5 893.0 5 952.0 5 978.0 5 989.0 5 784.0 5 695.0 4 956.0 4 734.0 4 834.0 5 081.0 5 166.0 5 079.0 5 112.0 5 514.0 5 368.0 5 326.0 5 576.0 5 556.0 5 701.0 6 050.0 6 344.0 6 347.0 6 382.0 6 055.0 6 037.0 6 147.0 5 674.0 5 366.0 5 543.7 5 392.6 5 221.0 5 423.0 5 334.0 5 568.0
Kapitał (fundusz) podstawowy 543.1 543.1 544.0 544.0 544.0 544.0 544.0 544.0 544.0 544.0 544.0 545.0 545.0 545.0 545.0 546.0 546.0 546.0 546.0 546.0 546.0 546.0 546.0 546.0 546.0 546.0 547.0 547.0 548.0 548.0 548.0 549.0 549.0 549.0 549.0 549.0 544.5 549.0 549.0 549.0 5 724.0 549.0
Zyski zatrzymane 2 692.4 2 816.2 2 805.0 2 865.0 2 902.0 2 888.0 2 949.0 2 503.0 2 518.0 2 526.0 2 547.0 2 602.0 2 691.0 (260.0) (260.0) (260.0) 3 743.0 3 804.0 3 871.0 3 904.0 3 880.0 3 930.0 3 726.0 3 734.0 3 752.0 3 861.0 3 941.0 4 106.0 4 321.0 4 819.0 5 090.0 5 367.0 5 385.0 5 494.0 5 513.0 5 579.0 5 536.8 5 629.0 5 697.0 5 748.0 0.0 5 803.0
Kapitał własny 3 000.2 2 914.3 3 004.0 3 031.0 3 188.0 3 214.0 3 205.0 2 733.0 2 659.0 2 681.0 2 734.0 2 867.0 2 930.0 3 875.0 3 775.0 3 909.0 3 915.0 4 036.0 4 076.0 4 034.0 4 061.0 4 034.0 3 858.0 3 940.0 4 088.0 4 164.0 4 379.0 4 522.0 4 736.0 5 317.0 5 396.0 5 543.0 5 713.0 5 898.0 5 910.0 5 908.0 5 987.0 5 989.1 5 984.0 6 135.0 5 987.0 6 123.0
Udziały mniejszościowe 26.5 26.7 27.0 26.0 160.0 153.0 128.0 119.0 85.0 78.0 78.0 78.0 71.0 71.0 65.0 134.0 134.0 139.0 137.0 133.0 136.0 131.0 136.0 149.0 158.0 164.0 178.0 194.0 209.0 234.0 243.0 233.0 249.0 267.0 240.0 244.0 266.8 279.4 238.0 262.0 263.0 279.0
Pasywa 8 347.6 8 140.1 8 192.0 8 194.0 9 077.0 9 303.0 9 323.0 8 961.0 8 552.0 8 633.0 8 712.0 8 856.0 8 714.0 9 570.0 8 731.0 8 643.0 8 749.0 9 117.0 9 242.0 9 113.0 9 173.0 9 548.0 9 226.0 9 266.0 9 664.0 9 720.0 10 080.0 10 572.0 11 080.0 11 664.0 11 778.0 11 598.0 11 750.0 12 045.0 11 584.0 11 274.0 11 530.8 11 381.7 11 205.0 11 558.0 11 321.0 11 691.0
Inwestycje 301.0 289.0 238.0 245.0 246.0 505.0 493.0 447.0 435.0 309.0 305.0 369.0 331.0 327.0 259.0 262.0 267.0 311.0 284.0 264.0 236.0 190.0 162.0 171.0 183.0 99.0 272.0 191.0 91.0 93.0 90.0 92.0 94.0 129.0 166.0 162.0 182.5 119.9 109.0 110.0 118.0 121.0
Dług 2 906.5 2 752.5 2 898.0 2 961.0 3 478.0 3 643.0 3 682.0 3 630.0 3 384.0 3 381.0 3 445.0 3 459.0 3 210.0 3 145.0 2 502.0 2 392.0 2 425.0 2 710.0 2 743.0 2 577.0 2 601.0 2 959.0 2 841.0 2 739.0 2 777.0 2 738.0 2 842.0 3 023.0 3 013.0 2 908.0 2 757.0 2 771.0 2 824.0 2 982.0 2 791.0 2 576.0 2 664.8 2 483.2 2 427.0 2 451.0 2 293.0 2 426.0
Środki pieniężne i inne aktywa pieniężne 130.8 165.3 231.0 212.0 161.0 123.0 158.0 157.0 87.0 81.0 79.0 109.0 83.0 798.0 155.0 102.0 121.0 103.0 137.0 96.0 95.0 434.0 323.0 216.0 214.0 157.0 318.0 301.0 473.0 439.0 426.0 498.0 417.0 552.0 372.0 307.0 416.5 359.7 287.0 393.0 327.0 312.0
Dług netto 2 775.6 2 587.2 2 667.0 2 749.0 3 317.0 3 520.0 3 524.0 3 473.0 3 297.0 3 300.0 3 366.0 3 350.0 3 127.0 2 347.0 2 347.0 2 290.0 2 304.0 2 607.0 2 606.0 2 481.0 2 506.0 2 525.0 2 518.0 2 523.0 2 563.0 2 581.0 2 524.0 2 722.0 2 540.0 2 469.0 2 331.0 2 273.0 2 407.0 2 430.0 2 419.0 2 269.0 2 248.2 2 123.5 2 140.0 2 058.0 1 966.0 2 114.0
Ticker ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL ICL
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 USD