Wall Street Experts

NZX Limited

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 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60
Rok finansowy 1999 2000 2000 2001 2001 2004 2004 2005 2006 2006 2007 2008 2009 2010 2011 2012 2012 2013 2013 2014 2014 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
Kwartał Q4 Q2 Q4 Q2 Q4 Q2 Q4 Q4 Q2 Q4 Q4 Q4 Q4 Q4 Q4 Q3 Q4 Q2 Q4 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 Q2 Q4
Aktywa 0.0 0.0 0.0 4.5 9.0 31.9 33.9 37.8 32.7 27.6 40.6 46.8 129.2 120.8 122.1 101.0 101.0 108.4 103.0 121.1 105.9 105.9 177.2 177.2 193.7 193.7 178.3 178.3 194.0 194.0 218.7 218.7 179.8 179.8 221.9 221.9 187.1 180.8 205.7 205.7 212.6 212.6 261.6 261.6 246.7 246.7 281.6 281.6 180.6 180.6 226.1 226.1 233.2 233.2 287.2 287.2 276.5 276.5 281.3 281.3 282.4
Aktywa trwałe 0.0 0.0 0.0 0.8 1.7 6.6 11.6 16.1 15.3 14.5 20.1 32.2 84.7 83.7 80.9 52.4 52.4 49.8 45.0 43.2 41.8 41.8 78.5 78.5 80.1 80.1 79.6 79.6 76.4 76.4 76.2 76.2 75.1 75.1 66.8 66.8 75.8 69.5 76.2 76.2 76.2 76.2 78.2 78.2 78.4 78.4 81.5 81.5 92.3 92.3 134.8 134.8 145.2 145.2 195.7 195.7 194.2 194.2 192.9 49.9 186.9
Rzeczowe aktywa trwałe netto 0.0 0.0 0.0 0.6 1.2 1.1 1.3 2.5 2.4 2.4 3.5 1.4 1.9 1.5 1.2 1.7 1.7 1.6 2.2 2.2 2.3 2.3 3.6 3.6 3.5 3.5 3.8 3.8 3.3 3.3 2.8 2.8 2.4 2.4 2.2 2.2 9.0 2.8 9.3 9.3 8.4 8.4 8.6 8.6 7.3 7.3 9.4 9.4 17.8 17.8 19.3 19.3 29.6 29.6 28.3 28.3 26.8 26.8 26.7 26.7 25.8
Wartość firmy 0.0 0.0 0.0 0.0 0.0 0.5 1.1 0.3 1.6 2.9 1.5 4.1 13.9 13.2 13.6 13.6 13.6 13.6 13.2 13.2 13.2 13.2 34.8 34.8 35.8 35.8 35.8 35.8 35.8 35.8 35.8 35.8 33.9 33.9 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 30.2 50.9 50.9 50.6 50.6 50.6 0.0 46.9
Wartości niematerialne i prawne 0.0 0.0 0.0 0.0 0.0 0.5 1.1 0.0 0.8 1.6 8.4 14.5 35.0 36.6 34.6 33.7 33.7 31.3 26.9 24.8 23.4 23.4 37.9 37.9 39.0 39.0 38.2 38.2 37.4 37.4 37.7 37.7 36.3 36.3 34.3 34.3 36.5 36.5 36.7 66.9 37.5 37.5 39.4 39.4 40.9 40.9 41.8 41.8 44.3 44.3 68.7 68.7 68.6 98.8 99.3 99.3 99.2 99.2 97.9 0.0 95.9
Wartość firmy i wartości niematerialne i prawne 0.0 0.0 0.0 0.0 0.0 0.5 1.1 0.3 2.4 4.5 9.9 18.5 48.9 49.9 48.2 47.3 47.3 45.0 40.1 38.0 36.6 36.6 72.7 72.7 74.8 74.8 74.0 74.0 73.1 73.1 73.4 73.4 70.2 70.2 64.6 64.6 66.7 66.7 66.9 97.2 67.7 67.7 69.6 69.6 71.1 71.1 72.0 72.0 74.5 74.5 98.9 98.9 98.8 129.0 150.3 150.3 149.8 149.8 148.5 0.0 142.8
Należności netto 0.0 0.0 0.0 0.6 1.2 2.1 1.8 2.6 4.9 7.1 6.0 5.6 5.9 6.2 6.8 7.7 7.7 9.3 6.4 18.6 7.3 8.2 21.1 21.1 6.8 9.5 12.4 12.4 10.1 13.7 26.3 26.3 7.1 8.7 21.8 21.8 7.5 7.5 22.3 22.3 6.7 6.7 20.8 20.8 7.9 7.9 23.2 23.2 8.0 8.0 27.6 27.6 12.8 6.2 32.7 32.7 11.2 4.2 32.8 32.8 13.7
Inwestycje długoterminowe 0.0 0.0 0.0 0.0 0.0 4.4 8.9 11.8 9.0 6.3 6.6 12.2 33.8 31.7 31.5 3.4 3.4 3.3 2.8 3.0 2.9 2.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 16.6 16.6 16.8 16.8 17.2 17.2 17.6 17.6 17.6 0.0 18.3
Aktywa obrotowe 0.0 0.0 0.0 3.7 7.3 25.3 22.3 21.7 17.4 13.1 20.5 14.6 44.5 37.2 41.2 48.6 48.6 58.6 57.9 77.9 64.0 64.0 98.7 98.7 113.6 113.6 98.7 98.7 117.6 117.6 142.5 142.5 104.7 104.7 155.1 155.1 111.3 111.3 129.4 129.4 136.4 136.4 183.4 183.4 168.3 168.3 200.1 200.1 88.4 88.4 91.3 91.3 88.0 88.0 91.5 91.5 82.2 82.2 88.4 0.0 95.5
Środki pieniężne i Inwestycje 0.0 0.0 0.0 2.7 5.5 23.0 20.1 18.8 12.2 5.5 13.5 8.9 38.2 30.2 13.3 15.2 15.2 15.2 17.4 13.5 20.2 20.2 25.9 25.9 40.3 40.3 27.9 27.9 10.8 30.8 7.2 7.2 14.9 34.9 18.3 18.3 25.4 45.4 15.9 35.9 27.7 47.7 21.4 41.4 32.8 52.8 21.3 41.3 29.1 49.1 16.5 36.5 20.6 40.6 12.5 32.5 24.7 44.7 12.5 32.5 48.8
Zapasy 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1.9 0.0 2.7 0.0 0.6 0.0 0.0 1.4 0.0 0.0 0.0 2.1 0.0 0.0 0.0 2.2 0.0 0.0 0.0 2.3 0.0 0.0 0.0 1.7 (0.1) (0.1) 0.0 2.3 0.0 0.0 0.0 2.9 0.0 0.0 0.0 3.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Inwestycje krótkoterminowe 0.0 0.0 0.0 2.6 5.2 22.9 19.9 0.0 1.8 3.6 0.5 0.7 2.4 2.1 0.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 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 0.1 0.2 0.2 0.2 18.8 10.4 1.9 13.0 8.3 35.8 28.2 12.9 15.2 15.2 15.2 17.4 13.5 20.2 20.2 25.9 25.9 40.3 40.3 27.9 27.9 10.8 30.8 7.2 7.2 14.9 34.9 18.3 18.3 25.4 45.4 15.8 35.8 27.7 47.7 21.4 41.4 32.8 52.8 21.3 41.3 29.1 49.1 16.5 36.5 20.6 40.6 12.5 32.5 24.7 44.7 12.5 32.5 48.8
Należności krótkoterminowe 0.0 0.0 0.0 1.0 2.1 0.6 0.7 0.3 0.2 0.1 1.2 0.6 0.5 0.6 0.1 1.5 1.5 3.8 0.6 4.4 0.3 0.3 6.7 6.7 0.2 0.2 7.3 7.3 0.6 0.6 7.2 7.2 0.6 0.6 6.5 6.5 1.4 1.4 4.5 4.5 0.6 0.6 5.3 5.3 1.6 1.6 8.3 8.3 1.7 1.7 9.4 9.4 2.0 2.0 9.5 9.5 2.4 2.4 9.4 0.0 3.0
Dług krótkoterminowy 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 18.9 7.0 0.0 0.0 9.0 11.1 0.0 2.2 0.0 9.8 0.0 0.0 0.0 12.2 0.0 0.0 0.0 11.1 0.0 0.0 0.0 9.0 0.0 0.0 0.0 8.5 0.0 1.4 0.0 1.4 0.0 1.7 0.0 1.4 0.0 1.1 0.0 1.2 0.0 1.3 39.0 40.0 0.0 0.7 0.0 1.3 23.8 23.8 1.2
Zobowiązania krótkoterminowe 0.0 0.0 0.0 1.0 2.1 4.1 4.3 4.5 6.0 7.4 11.7 12.2 32.9 30.0 30.9 46.5 46.5 53.9 50.4 65.8 52.1 52.1 74.7 74.7 83.4 83.4 72.4 72.4 90.9 90.9 124.8 124.8 86.9 86.9 113.8 113.8 75.6 74.5 93.3 93.3 98.9 98.9 146.3 146.3 130.2 130.2 164.4 164.4 54.9 54.9 59.8 59.8 97.8 97.8 67.4 67.4 63.4 63.4 84.1 23.8 64.5
Rozliczenia międzyokresowe 0.0 0.0 0.0 0.0 0.0 2.2 2.5 2.7 3.1 3.5 4.6 4.4 5.1 5.9 6.7 0.0 6.7 0.0 7.4 0.0 0.0 7.7 0.0 0.0 0.0 7.9 0.0 0.0 0.0 8.3 0.0 0.0 0.0 8.6 0.0 0.0 0.0 7.8 0.0 (1.4) 0.0 7.9 0.0 (1.7) 0.0 7.8 0.0 (1.1) 0.0 8.4 0.0 (1.3) 0.0 9.0 0.0 (0.7) 0.0 9.4 1.3 0.0 8.8
Zobowiązania długoterminowe 0.0 0.0 0.0 0.2 0.4 0.1 0.1 0.0 0.0 0.0 0.0 0.0 2.4 0.0 3.4 0.0 3.9 0.0 3.0 0.0 0.0 2.7 24.6 24.6 34.2 34.2 34.2 34.2 33.4 33.4 24.2 24.2 24.1 24.1 42.8 42.8 50.1 42.8 50.2 50.2 49.7 49.7 49.7 49.7 48.8 48.8 48.0 48.0 55.1 55.1 54.2 54.2 23.7 60.8 101.1 101.1 95.7 95.7 72.4 113.6 90.9
Rezerwy z tytułu odroczonego podatku 0.0 0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 3.4 0.0 3.9 0.0 3.0 0.0 0.0 2.7 0.0 0.0 0.0 5.9 0.0 0.0 0.0 4.3 0.0 0.0 0.0 4.1 0.0 0.0 0.0 3.9 0.0 3.2 0.0 3.4 0.0 3.2 0.0 3.7 0.0 3.2 0.0 3.1 0.0 3.0 0.0 3.0 0.0 11.7 0.0 11.4 0.0 11.0 11.0
Zobowiązania długoterminowe 0.0 0.0 0.0 0.2 0.4 0.1 0.1 0.0 0.0 0.0 0.0 0.0 2.4 0.0 3.4 0.0 3.9 0.0 3.0 0.0 0.0 2.7 24.6 24.6 34.2 34.2 34.2 34.2 33.4 33.4 24.2 24.2 24.1 24.1 42.8 42.8 50.1 42.8 50.2 50.2 49.7 49.7 49.7 49.7 48.8 48.8 48.0 48.0 55.1 55.1 54.2 54.2 23.7 60.8 101.1 101.1 95.7 95.7 72.4 113.6 90.9
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 9.2 9.2 9.3 7.9 8.6 8.6 8.9 7.3 7.1 7.1 6.3 5.2 13.6 13.6 13.6 12.3 21.7 20.7 21.0 20.3 21.1 19.8 20.4 19.1 19.8
Zobowiązania ogółem 0.0 0.0 0.0 1.3 2.5 4.1 4.3 4.5 6.0 7.4 11.7 12.2 35.2 30.0 34.2 46.5 50.5 53.9 53.4 65.8 52.1 54.8 99.4 99.4 117.6 117.6 106.6 106.6 124.3 124.3 149.0 149.0 111.1 111.1 156.6 156.6 125.7 117.3 143.5 143.5 148.7 148.7 196.0 196.0 179.0 179.0 212.4 212.4 110.0 110.0 114.1 114.1 121.5 121.5 168.5 168.5 159.1 159.1 156.5 156.5 155.4
Kapitał (fundusz) podstawowy 0.0 0.0 0.0 3.3 6.5 14.6 14.6 17.4 10.0 2.7 4.4 5.1 32.1 32.2 32.4 29.6 29.6 29.7 29.8 29.8 30.0 30.0 47.0 47.0 47.2 47.2 47.2 47.2 47.6 47.6 47.6 47.6 47.5 47.5 47.9 47.9 51.1 51.1 53.7 53.7 55.5 55.5 57.0 57.0 58.5 58.5 61.1 61.1 63.5 63.5 106.3 106.3 108.5 108.5 118.2 118.2 120.1 120.1 121.6 121.6 123.4
Zyski zatrzymane 0.0 0.0 0.0 0.0 0.0 13.1 14.9 16.0 16.7 17.4 24.6 29.5 62.0 58.6 55.5 20.9 20.9 21.0 19.6 22.5 20.9 20.9 30.9 30.9 28.8 28.8 24.3 24.3 21.9 21.9 21.9 21.9 21.1 21.1 17.4 17.4 10.4 12.5 8.5 8.5 8.4 8.4 8.6 8.6 9.2 9.2 8.2 8.2 7.2 7.2 5.9 5.9 3.3 3.3 0.6 0.6 (2.5) (2.5) 3.2 3.2 3.6
Kapitał własny 0.0 0.0 0.0 3.3 6.5 27.8 29.6 33.4 26.8 20.1 28.9 34.5 94.0 90.8 87.8 50.5 50.5 50.7 49.5 52.4 51.1 51.1 77.9 77.9 76.2 76.2 71.7 71.7 69.7 69.7 69.8 69.8 68.7 68.7 65.3 65.3 61.4 63.5 62.2 62.2 63.9 63.9 65.6 65.6 67.6 67.6 69.2 69.2 70.6 70.6 112.1 112.1 111.7 111.7 118.7 118.7 117.4 117.4 124.8 124.8 127.0
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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 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 0.0 0.0 0.0 4.5 9.0 31.9 33.9 37.8 32.7 27.6 40.6 46.8 129.2 120.8 122.1 101.0 101.0 104.6 103.0 118.2 103.2 105.9 177.2 177.2 193.7 193.7 178.3 178.3 194.0 194.0 218.7 218.7 179.8 179.8 221.9 221.9 187.1 180.8 205.7 205.7 212.6 212.6 261.6 261.6 246.7 246.7 281.6 281.6 180.6 180.6 226.1 226.1 233.2 233.2 287.2 287.2 276.5 276.5 281.3 281.3 282.4
Inwestycje 0.0 0.0 0.0 2.6 5.2 27.3 28.8 11.8 10.8 9.9 7.1 12.9 36.2 33.8 32.0 3.4 3.4 3.3 2.8 3.0 2.9 2.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 16.6 16.6 16.8 16.8 17.2 17.2 17.6 17.6 17.6 0.0 18.3
Dług 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 18.9 7.0 0.0 0.0 9.0 11.1 0.0 2.2 0.0 0.0 10.0 10.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 38.8 38.8 46.9 38.8 46.7 48.1 46.0 47.5 46.1 47.8 44.6 46.0 44.2 45.2 51.3 52.5 51.3 52.6 59.7 60.7 81.5 82.2 81.0 82.3 61.3 81.8 81.2
Środki pieniężne i inne aktywa pieniężne 0.0 0.0 0.0 0.1 0.2 0.2 0.2 18.8 10.4 1.9 13.0 8.3 35.8 28.2 12.9 15.2 15.2 15.2 17.4 13.5 20.2 20.2 25.9 25.9 40.3 40.3 27.9 27.9 10.8 30.8 7.2 7.2 14.9 34.9 18.3 18.3 25.4 45.4 15.8 35.8 27.7 47.7 21.4 41.4 32.8 52.8 21.3 41.3 29.1 49.1 16.5 36.5 20.6 40.6 12.5 32.5 24.7 44.7 12.5 32.5 48.8
Dług netto 0.0 0.0 0.0 (0.1) (0.2) (0.2) (0.2) (18.8) (10.4) (1.9) (13.0) (8.3) (16.9) (21.1) (12.9) (15.2) (6.3) (4.1) (17.4) (11.3) (20.2) (20.2) (15.9) (15.9) (20.3) (20.3) (7.9) (7.9) 9.2 (10.8) 12.8 12.8 5.1 (14.9) 20.5 20.5 21.5 (6.6) 30.9 12.3 18.3 (0.3) 24.7 6.4 11.9 (6.8) 22.8 3.9 22.3 3.5 34.7 16.1 39.1 20.1 69.0 49.7 56.4 37.6 48.9 49.3 32.4
Ticker NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ NZX.NZ
Waluta NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD NZD