Wall Street Experts

Profarma Distribuidora de Produtos Farmacêuticos S.A.

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
Rok finansowy 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 2024 2025
Kwartał 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 Q3 Q4 Q1
Aktywa 1 765.9 1 828.2 2 002.5 1 868.7 1 990.0 2 282.2 2 356.7 2 332.3 2 256.1 2 712.2 2 855.6 2 806.8 2 636.0 2 619.5 2 677.0 2 702.2 2 711.2 2 890.2 3 013.7 3 050.8 3 149.6 3 183.4 3 585.7 3 398.8 3 677.5 3 761.1 4 123.7 3 944.6 3 838.7 4 032.9 4 511.0 4 300.5 4 178.8 4 364.9 4 796.9 4 618.1 4 686.4 4 937.9 5 253.5 4 931.6 5 115.2 5 616.2 5 788.2
Aktywa trwałe 469.6 480.7 480.0 479.5 506.4 639.5 643.3 682.2 690.1 1 019.3 1 029.1 1 052.4 998.0 974.0 988.7 984.8 951.0 937.1 1 130.2 1 127.6 1 128.6 1 087.6 1 127.7 1 172.1 1 190.7 1 276.9 1 313.0 1 358.5 1 397.4 1 450.9 1 429.2 1 366.1 1 363.9 1 384.5 1 375.7 1 366.2 1 373.7 1 398.6 1 430.7 1 454.3 1 494.0 1 596.1 1 613.8
Rzeczowe aktywa trwałe netto 47.1 52.9 59.4 61.3 63.4 74.8 75.9 81.0 88.3 112.1 117.8 132.1 132.8 136.0 134.0 134.0 131.4 128.9 128.4 128.7 127.5 310.8 327.0 330.2 350.5 392.6 423.4 477.0 497.7 519.0 508.2 495.4 489.6 507.0 503.8 502.0 511.3 535.6 565.3 593.6 630.6 674.2 710.9
Wartość firmy 198.2 202.3 201.4 200.6 201.2 255.8 327.1 351.7 350.8 489.2 598.9 598.9 597.1 474.3 476.6 476.6 476.6 474.3 474.3 474.3 474.3 440.2 440.2 440.2 440.2 440.2 440.2 440.2 440.2 440.2 440.2 440.2 440.2 440.2 440.2 440.2 440.2 483.2 484.0 485.2 440.2 440.2 440.2
Wartości niematerialne i prawne 90.3 55.7 55.2 55.1 54.8 172.6 99.4 99.1 98.6 235.8 843.5 122.1 121.6 207.6 204.4 202.0 198.5 196.9 373.5 366.7 358.6 188.5 186.3 185.0 184.7 184.2 182.4 184.9 185.0 184.1 181.3 177.7 177.2 179.2 177.7 178.7 178.3 177.7 177.7 182.5 139.4 189.1 187.9
Wartość firmy i wartości niematerialne i prawne 288.5 258.0 256.6 255.7 256.0 428.3 426.6 450.8 449.4 725.1 1 442.4 720.9 718.8 681.9 681.0 678.6 675.1 671.1 847.8 841.0 832.9 628.8 626.6 625.2 624.9 624.5 622.6 625.1 625.2 624.3 621.5 617.9 617.4 619.5 617.9 618.9 618.5 617.9 617.9 622.7 627.6 629.3 628.1
Należności netto 475.2 658.6 477.0 476.6 529.9 733.1 558.1 565.9 518.8 527.3 531.6 499.0 455.5 463.3 453.3 460.8 516.9 545.2 580.9 562.1 565.9 553.4 724.4 554.7 662.0 762.0 1 297.0 1 245.5 1 231.3 1 279.6 1 436.8 1 501.1 1 505.8 1 559.4 1 710.6 1 736.2 1 735.4 1 787.9 1 805.3 1 709.1 1 692.6 1 393.7 1 557.2
Inwestycje długoterminowe 80.1 82.7 120.1 85.5 73.7 39.9 94.6 (450.8) (449.4) 122.3 119.7 77.4 (718.8) 81.8 110.9 56.3 30.4 27.1 34.8 34.9 32.9 36.2 4.6 (12.3) 8.4 18.4 27.5 67.8 51.7 40.2 48.8 (7.2) 2.1 46.6 48.5 42.3 3.7 45.0 45.5 48.2 48.3 2.0 0.0
Aktywa obrotowe 1 296.4 1 347.5 1 522.5 1 389.2 1 483.6 1 642.6 1 713.5 1 650.1 1 566.0 1 693.0 1 826.5 1 754.4 1 637.9 1 645.5 1 688.3 1 717.4 1 760.3 1 953.2 1 883.5 1 923.2 2 021.0 2 095.8 2 458.0 2 226.7 2 486.8 2 484.1 2 810.7 2 586.1 2 441.3 2 582.0 3 081.9 2 934.4 2 814.8 2 980.4 3 421.1 3 251.9 3 312.7 3 539.4 3 822.7 3 477.3 3 621.2 4 020.1 4 174.3
Środki pieniężne i Inwestycje 167.9 187.0 255.9 140.1 189.5 281.3 203.4 131.2 159.6 205.5 293.3 257.8 250.6 193.2 298.7 219.4 214.8 238.1 141.8 230.5 256.8 230.3 330.1 459.3 570.8 394.9 255.4 254.1 189.6 188.5 149.2 207.7 120.7 183.3 167.5 156.2 179.4 193.7 288.5 155.1 231.3 229.6 265.9
Zapasy 431.1 468.9 507.3 503.0 497.1 597.7 658.6 652.8 602.6 649.5 660.3 645.5 578.3 630.3 600.2 682.1 678.1 795.2 777.6 739.5 792.7 897.7 945.2 804.1 837.0 903.8 1 234.5 1 060.6 994.3 1 084.6 1 475.4 1 203.1 1 160.2 1 235.7 1 540.6 1 352.9 1 391.2 1 527.6 1 697.0 1 560.7 1 656.6 1 820.5 1 872.9
Inwestycje krótkoterminowe 5.8 12.9 (30.6) 0.9 42.8 28.3 (30.6) 528.0 530.2 (36.6) (35.4) 5.9 794.7 0.0 (29.0) 24.4 17.5 8.9 0.3 2.3 12.0 4.5 59.2 72.6 49.5 23.1 22.8 (19.8) 2.3 4.7 2.4 11.2 4.1 (44.7) (43.5) (35.6) 1.3 0.0 0.5 17.8 0.0 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 162.1 174.1 255.9 139.3 146.6 253.0 203.4 131.2 159.6 205.5 293.3 257.8 250.6 193.2 298.7 195.0 197.3 229.2 141.5 228.1 244.9 225.8 270.8 386.7 521.4 371.8 232.6 254.1 187.3 188.5 146.8 196.6 116.5 183.3 167.5 156.2 178.0 193.7 288.5 155.1 231.3 229.6 265.9
Należności krótkoterminowe 485.1 535.7 627.3 513.8 616.7 711.4 813.1 608.3 592.3 734.9 784.4 673.5 612.6 697.8 677.5 735.6 739.1 941.4 929.8 868.7 935.3 1 061.5 1 194.1 879.3 984.7 1 145.7 1 477.4 1 018.0 1 051.3 1 333.0 1 640.3 1 062.8 1 288.4 1 507.1 1 895.7 1 359.2 1 720.5 1 869.8 2 051.6 1 661.4 1 930.1 2 304.9 2 318.9
Dług krótkoterminowy 144.1 181.0 228.8 250.3 312.1 340.7 318.9 308.4 257.1 246.3 271.9 419.3 446.7 715.9 591.9 494.7 268.8 292.3 362.8 454.7 422.5 344.6 627.1 683.3 386.0 234.2 311.5 546.7 288.6 206.8 418.5 726.7 432.5 221.9 324.6 700.2 454.2 298.8 438.4 493.4 350.1 359.2 616.9
Zobowiązania krótkoterminowe 691.8 782.7 931.7 840.5 1 003.9 1 187.5 1 233.7 1 040.3 950.5 1 156.9 1 244.7 1 268.2 1 244.1 1 576.7 1 380.5 1 333.6 1 115.7 1 411.7 1 475.2 1 517.4 1 561.5 1 575.9 1 961.7 1 777.4 1 623.9 1 543.9 1 959.7 1 746.8 1 522.3 1 716.9 2 266.6 2 012.7 1 942.9 1 956.3 2 470.7 2 319.6 2 425.4 2 446.6 2 762.2 2 410.5 2 570.3 2 989.1 3 252.4
Rozliczenia międzyokresowe 40.0 46.8 54.6 54.9 51.2 66.7 70.0 62.4 43.3 64.3 67.3 63.4 59.2 59.7 99.6 50.7 49.6 47.3 45.2 94.2 101.7 114.3 63.5 120.3 193.7 83.7 80.0 62.3 67.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 31.4 1.1 1.5 0.0 0.0 0.0
Zobowiązania długoterminowe 365.3 356.7 389.5 346.6 310.9 426.7 414.3 484.8 507.9 796.3 779.4 731.9 620.4 296.8 267.4 342.2 576.6 457.3 555.4 549.1 603.8 602.8 618.6 620.4 654.3 782.0 723.8 725.2 822.5 840.1 793.1 773.3 710.8 898.0 822.6 779.4 706.9 952.3 951.9 951.6 924.2 1 041.3 938.0
Rezerwy z tytułu odroczonego podatku 0.0 16.5 0.0 0.0 16.2 40.1 40.0 43.4 43.4 133.7 131.5 128.7 0.0 76.8 75.6 67.2 61.9 44.6 37.9 38.7 39.9 38.1 35.3 34.2 35.2 27.4 42.9 44.7 47.9 38.1 39.0 51.7 57.0 41.4 41.3 41.3 41.3 40.2 40.1 40.3 40.6 82.1 54.5
Zobowiązania długoterminowe 365.3 356.7 389.5 346.6 310.9 426.7 414.3 484.8 507.9 796.3 779.4 731.9 620.4 296.8 267.4 342.2 576.6 457.3 555.4 549.1 603.8 602.8 618.6 620.4 654.3 782.0 723.8 725.2 822.5 840.1 793.1 773.3 710.8 898.0 822.6 779.4 706.9 952.3 951.9 951.6 924.2 1 041.3 938.0
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 0.0 221.7 220.1 216.5 229.3 246.1 247.8 203.6 299.6 326.7 365.2 376.2 388.4 379.8 364.3 355.5 360.5 360.0 358.6 362.4 271.3 296.1 312.3 429.0 447.0 481.5
Zobowiązania ogółem 1 057.1 1 139.4 1 321.2 1 187.1 1 314.8 1 614.2 1 648.0 1 525.1 1 458.4 1 953.3 2 024.1 2 000.1 1 864.6 1 873.6 1 647.9 1 675.7 1 692.2 1 869.0 2 030.6 2 066.5 2 165.3 2 178.8 2 580.3 2 397.8 2 278.2 2 325.8 2 683.5 2 472.0 2 344.8 2 557.0 3 059.7 2 786.0 2 653.7 2 854.3 3 293.3 3 098.9 3 132.3 3 398.9 3 714.1 3 362.1 3 494.5 4 030.4 4 190.4
Kapitał (fundusz) podstawowy 586.9 586.9 586.9 586.9 586.9 586.9 586.9 726.9 726.9 726.9 826.5 826.5 826.5 826.5 1 143.1 1 141.5 1 141.5 1 159.1 1 159.1 1 159.1 1 159.1 1 159.1 1 159.1 1 159.1 1 159.1 1 043.7 1 043.7 1 043.7 1 043.7 1 043.7 1 043.7 1 043.7 1 043.7 1 043.7 1 043.7 1 043.7 1 043.7 1 043.7 918.7 918.7 918.7 918.7 918.7
Zyski zatrzymane (32.0) (63.1) (70.8) (70.6) (77.0) (84.3) (93.6) (85.1) (94.6) (133.3) (160.4) (185.2) (33.7) (246.0) (279.4) (280.4) (287.9) (285.6) (323.7) (322.5) (322.6) (302.2) (301.4) (305.9) (277.6) 52.3 8.9 42.6 67.2 97.4 (6.3) 60.0 76.3 157.0 (5.0) 9.8 42.0 180.1 181.8 30.0 0.0 204.3 11.7
Kapitał własny 708.8 688.9 681.3 681.5 675.2 667.9 708.7 807.1 797.6 759.0 831.5 806.7 771.4 745.9 1 029.1 1 026.4 1 019.0 1 021.2 983.1 984.3 984.3 1 004.6 1 005.4 1 001.0 1 399.3 1 435.2 1 440.2 1 472.6 1 493.9 1 475.9 1 451.4 1 514.5 1 525.0 1 510.6 1 503.6 1 519.1 1 554.1 1 539.0 1 539.3 1 569.4 1 620.7 1 585.8 1 597.8
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 0.0 380.6 388.9 385.0 383.6 382.9 389.8 353.7 348.8 319.8 319.6 319.0 319.4 292.5 290.7 284.8 280.6 281.6 282.7 282.8
Pasywa 1 765.9 1 828.2 2 002.5 1 868.7 1 990.0 2 282.2 2 356.7 2 332.3 2 256.1 2 712.2 2 855.6 2 806.8 2 636.0 2 619.5 2 677.0 2 702.2 2 711.2 2 890.2 3 013.7 3 050.8 3 149.6 3 183.4 3 585.7 3 398.8 3 677.5 3 761.1 4 123.7 3 944.6 3 838.7 4 032.9 4 511.0 4 300.5 4 178.8 4 364.9 4 796.9 4 618.1 4 686.4 4 937.9 5 253.5 4 931.6 5 115.2 5 616.2 5 788.2
Inwestycje 85.9 95.7 89.5 86.3 116.6 68.2 64.0 77.2 80.7 85.7 84.3 83.3 76.0 81.8 81.8 80.8 47.9 36.0 35.1 37.2 44.8 40.7 63.8 60.3 57.9 41.5 50.3 48.0 54.0 44.9 51.2 4.0 6.2 2.0 5.0 6.6 5.0 45.0 45.5 48.2 48.3 4.3 4.3
Dług 387.9 415.8 493.9 471.8 499.5 527.7 493.1 530.2 548.9 608.7 670.4 773.8 755.6 757.2 609.4 595.9 612.9 636.0 811.8 900.5 925.7 668.2 1 148.6 1 198.6 927.7 900.7 924.8 1 168.0 1 009.8 946.9 1 105.5 1 400.9 1 046.5 1 024.2 1 054.3 1 383.6 1 072.5 1 143.7 1 286.3 1 337.6 1 172.3 1 246.7 1 428.8
Środki pieniężne i inne aktywa pieniężne 162.1 174.1 255.9 139.3 146.6 253.0 203.4 131.2 159.6 205.5 293.3 257.8 250.6 193.2 298.7 195.0 197.3 229.2 141.5 228.1 244.9 225.8 270.8 386.7 521.4 371.8 232.6 254.1 187.3 188.5 146.8 196.6 116.5 183.3 167.5 156.2 178.0 193.7 288.5 155.1 231.3 229.6 265.9
Dług netto 225.8 241.7 238.0 332.5 352.9 274.6 289.7 399.0 389.2 403.2 377.1 516.0 505.0 564.0 310.7 401.0 415.6 406.8 670.3 672.3 680.8 442.3 877.8 811.9 406.3 528.9 692.2 913.9 822.5 758.4 958.6 1 204.4 929.9 840.9 886.8 1 227.4 894.4 950.0 997.9 1 182.5 941.1 1 017.2 1 162.8
Ticker PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA PFRM3.SA
Waluta BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL