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 | 1 102.4 | 0.0 | 1 136.1 | 1 206.9 | 1 289.2 | 1 526.2 | 1 714.2 | 2 050.3 | 2 166.9 | 2 085.3 | 2 123.7 | 2 203.3 | 2 211.2 | 2 286.7 | 2 326.5 | 2 440.7 | 2 474.9 | 2 706.1 | 2 714.9 | 2 734.8 | 2 738.2 | 2 720.3 | 2 723.6 | 2 702.1 | 2 576.2 | 2 604.8 |
| Aktywa trwałe | 0.0 | 1 088.2 | 0.0 | 1 130.5 | 1 197.8 | 1 278.4 | 1 508.5 | 1 698.6 | 2 017.4 | 2 020.7 | 2 036.2 | 2 063.5 | 2 138.1 | 2 145.2 | 2 206.1 | 2 252.6 | 2 360.9 | 2 386.4 | 2 602.3 | 2 603.0 | 2 624.1 | 2 616.1 | 2 593.4 | 2 592.9 | 2 473.3 | 2 453.9 | 2 551.9 |
| Rzeczowe aktywa trwałe netto | 0.0 | 1 088.2 | 0.0 | 1 130.5 | 1 197.8 | 1 278.4 | 1 508.5 | 1 698.2 | 2 002.5 | 2 020.7 | 2 036.2 | 2 063.5 | 2 120.5 | 2 127.1 | 2 184.1 | 2 230.2 | 2 325.3 | 2 347.5 | 2 558.3 | 2 552.0 | 2 553.3 | 2 536.4 | 2 503.6 | 2 572.6 | 2 366.6 | 2 431.1 | 0.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 3.2 | 0.0 | 0.6 | 1.0 | 1.2 | 1.1 | 1.3 | 21.7 | 25.7 | 28.2 | 29.3 | 44.0 | 44.2 | 54.8 | 55.1 | 65.4 | 71.3 | 78.6 | 87.6 | 101.6 | 109.4 | 113.1 | 119.7 | 136.5 | 114.6 | 123.6 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 1.6 | 2.4 | 2.7 | 2.7 | 2.3 | 2.9 | 3.0 | 1.9 | 2.0 | 0.0 |
| Aktywa obrotowe | 0.0 | 14.2 | 0.0 | 5.6 | 9.1 | 10.8 | 17.7 | 15.6 | 32.9 | 146.2 | 49.1 | 60.2 | 65.2 | 66.0 | 80.6 | 73.9 | 79.8 | 88.5 | 103.8 | 111.9 | 110.7 | 122.1 | 126.9 | 130.7 | 228.8 | 122.3 | 52.9 |
| Środki pieniężne i Inwestycje | 0.0 | 0.0 | 0.0 | 1.5 | 0.9 | 0.5 | 5.7 | 2.5 | 1.9 | 111.1 | 6.9 | 3.0 | 2.6 | 1.9 | 2.3 | 3.1 | 2.9 | 3.4 | 4.4 | 5.6 | 5.3 | 4.9 | 6.0 | 3.6 | 3.7 | 7.7 | 7.1 |
| Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | (1.1) | 0.0 | 0.0 | 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 | 86.0 | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 1.5 | 0.9 | 0.5 | 5.7 | 2.5 | 1.9 | 111.1 | 6.9 | 3.0 | 2.6 | 1.9 | 2.3 | 3.1 | 2.9 | 3.4 | 4.4 | 5.6 | 5.3 | 4.9 | 6.0 | 3.6 | 3.7 | 7.7 | 7.1 |
| Należności krótkoterminowe | 0.0 | 8.2 | 0.0 | 4.2 | 4.8 | 8.6 | 4.1 | 4.6 | 5.6 | 4.1 | 3.7 | 5.5 | 8.3 | 4.1 | 6.6 | 8.1 | 9.2 | 7.5 | 21.4 | 4.8 | 28.7 | 25.4 | 26.3 | 27.2 | 29.3 | 34.1 | 31.1 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 23.1 | 35.9 | 63.2 | 24.3 | 67.6 | 91.0 | 112.5 | 13.5 | 16.8 | 31.9 | 43.0 | 74.4 | 77.0 | 51.8 | 58.6 | 201.6 | 128.6 | 396.0 | 467.8 | 166.0 | 160.4 | 182.4 | 53.6 | 93.9 |
| Zobowiązania krótkoterminowe | 0.0 | 14.0 | 0.0 | 39.6 | 56.1 | 80.0 | 48.6 | 88.7 | 121.6 | 140.1 | 41.5 | 49.9 | 70.0 | 77.7 | 102.4 | 106.2 | 88.3 | 90.2 | 225.7 | 172.4 | 427.6 | 496.8 | 207.6 | 202.6 | 226.2 | 129.0 | 179.5 |
| Rozliczenia międzyokresowe | 0.0 | 5.9 | 0.0 | 5.2 | 6.6 | 6.8 | 7.5 | 8.2 | 8.7 | 8.9 | 8.9 | 8.7 | 9.0 | 9.1 | 9.2 | 9.0 | 10.1 | 10.0 | 0.0 | 10.6 | 10.5 | 0.0 | 11.8 | 12.0 | 11.3 | 11.1 | 148.4 |
| Zobowiązania długoterminowe | 0.0 | 637.4 | 0.0 | 852.8 | 892.5 | 971.3 | 1 028.2 | 1 188.6 | 1 241.9 | 1 256.0 | 1 264.9 | 1 242.5 | 1 283.1 | 1 307.9 | 1 354.0 | 1 313.3 | 1 342.4 | 1 344.8 | 1 261.7 | 1 291.6 | 1 093.7 | 1 056.9 | 1 376.2 | 1 361.4 | 1 398.6 | 1 393.6 | 1 343.8 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 212.0 | 0.0 | (5.2) | (6.6) | (6.8) | (7.5) | (8.2) | (8.7) | (7.7) | (7.4) | (7.2) | (7.6) | (8.8) | (8.9) | (8.9) | (10.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 637.4 | 0.0 | 852.8 | 892.5 | 971.3 | 1 028.2 | 1 188.6 | 1 241.9 | 1 256.0 | 1 264.9 | 1 242.5 | 1 283.1 | 1 307.9 | 1 354.0 | 1 313.3 | 1 342.4 | 1 344.8 | 1 261.7 | 1 291.6 | 1 093.7 | 1 056.9 | 1 376.2 | 1 361.4 | 1 398.6 | 1 393.6 | 1 343.8 |
| 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 |
| Zobowiązania ogółem | 0.0 | 651.4 | 0.0 | 892.4 | 948.7 | 1 051.2 | 1 076.8 | 1 277.4 | 1 363.5 | 1 396.2 | 1 306.5 | 1 292.4 | 1 353.1 | 1 385.5 | 1 456.4 | 1 419.4 | 1 430.7 | 1 435.0 | 1 487.4 | 1 464.0 | 1 521.3 | 1 553.7 | 1 583.7 | 1 564.0 | 1 624.7 | 1 522.5 | 1 555.9 |
| Kapitał (fundusz) podstawowy | 0.0 | 451.0 | 0.0 | 212.1 | 212.1 | 212.1 | 377.2 | 397.2 | 631.4 | 631.4 | 631.4 | 631.4 | 631.4 | 631.4 | 631.4 | 631.4 | 714.1 | 714.1 | 714.1 | 710.9 | 710.9 | 710.9 | 710.9 | 711.0 | 711.0 | 711.1 | 711.3 |
| Zyski zatrzymane | 0.0 | 0.0 | 0.0 | 31.6 | 46.2 | 25.9 | 72.2 | 39.6 | 55.3 | 139.3 | 147.4 | 199.9 | 218.8 | 194.2 | 198.8 | 275.6 | 343.2 | 325.8 | 504.5 | 539.9 | 502.7 | 473.6 | 425.7 | 448.6 | 366.4 | 433.6 | 466.4 |
| Kapitał własny | 374.2 | 451.0 | 0.0 | 243.7 | 258.3 | 238.0 | 449.4 | 436.8 | 686.8 | 770.7 | 778.8 | 831.3 | 850.2 | 825.7 | 830.3 | 907.1 | 1 010.0 | 1 039.9 | 1 218.7 | 1 250.8 | 1 213.5 | 1 184.4 | 1 136.5 | 1 159.6 | 1 077.4 | 1 053.7 | 1 081.6 |
| 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 | 374.2 | 1 102.4 | 0.0 | 1 136.1 | 1 206.9 | 1 289.2 | 1 526.2 | 1 714.2 | 2 050.3 | 2 166.9 | 2 085.3 | 2 123.7 | 2 203.3 | 2 211.2 | 2 286.7 | 2 326.5 | 2 440.7 | 2 474.9 | 2 706.1 | 2 714.9 | 2 734.8 | 2 738.2 | 2 720.3 | 2 723.6 | 2 702.1 | 2 576.2 | 2 637.4 |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 1.6 | 2.4 | 2.7 | 2.7 | 2.3 | 2.9 | 3.0 | 1.9 | 2.0 | 0.0 |
| Dług | 0.0 | 425.4 | 0.0 | 287.4 | 311.5 | 381.6 | 431.9 | 514.3 | 580.3 | 699.2 | 601.1 | 620.3 | 630.0 | 637.9 | 666.1 | 665.5 | 681.7 | 702.0 | 858.3 | 878.4 | 903.5 | 920.9 | 944.1 | 935.6 | 930.1 | 1 066.7 | 1 087.7 |
| Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 0.0 | 1.5 | 0.9 | 0.5 | 5.7 | 2.5 | 1.9 | 111.1 | 6.9 | 3.0 | 2.6 | 1.9 | 2.3 | 3.1 | 2.9 | 3.4 | 4.4 | 5.6 | 5.3 | 4.9 | 6.0 | 3.6 | 3.7 | 7.7 | 7.1 |
| Dług netto | 0.0 | 425.4 | -0.0 | 285.9 | 310.6 | 381.1 | 426.2 | 511.8 | 578.4 | 588.2 | 594.2 | 617.3 | 627.4 | 636.0 | 663.8 | 662.4 | 678.8 | 698.6 | 853.9 | 872.8 | 898.2 | 916.1 | 938.1 | 932.0 | 926.3 | 1 059.1 | 1 080.6 |
| Ticker | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO | MI-UN.TO |
| Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |