Wall Street Experts

Rexel 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
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
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 Q4
Aktywa 10 849.8 11 180.4 11 024.0 10 969.3 10 636.7 10 922.1 10 580.2 10 785.8 10 557.1 10 761.6 10 932.5 10 462.9 10 347.2 10 098.7 9 921.9 10 217.1 10 144.8 10 205.3 11 175.9 11 175.9 11 074.8 11 074.8 9 921.6 9 921.6 9 963.2 9 963.2 10 666.5 10 666.5 11 553.7 11 553.7 12 743.4 12 743.4 12 909.7 12 909.7 13 310.1 13 310.1 13 649.6 13 649.6 14 108.0 14 108.0 14 408.2
Aktywa trwałe 5 786.5 5 815.0 6 083.2 5 980.2 5 867.6 5 856.2 5 860.6 5 886.6 5 843.9 5 862.3 5 819.8 5 626.8 5 561.0 5 370.4 5 259.3 5 327.1 5 348.0 5 319.4 6 190.8 6 190.8 6 093.9 6 093.8 5 494.1 5 494.1 5 409.5 5 409.5 5 538.2 5 538.3 6 000.2 6 000.2 6 218.0 6 218.0 6 181.8 6 181.8 6 349.6 6 349.6 6 931.6 6 931.6 7 369.1 7 369.1 7 493.5
Rzeczowe aktywa trwałe netto 282.5 287.0 298.5 289.0 284.1 288.7 287.5 290.6 287.3 282.4 277.1 273.4 269.8 272.0 268.6 267.7 271.0 281.1 1 110.7 1 110.7 1 171.5 1 171.5 1 144.3 1 144.3 1 148.8 1 148.8 1 168.9 1 168.9 1 319.0 1 319.0 1 411.4 1 411.4 1 429.9 1 429.9 1 463.0 1 463.0 1 587.0 1 587.0 1 648.4 1 648.4 1 750.0
Wartość firmy 4 242.3 4 243.9 4 447.9 4 377.0 4 287.6 4 266.6 4 276.9 4 285.8 4 265.6 4 300.3 4 289.2 4 141.8 4 097.8 3 914.9 3 845.3 3 912.7 3 939.3 3 871.0 3 899.7 3 899.7 3 785.5 3 785.5 3 265.3 3 265.3 3 192.2 3 192.2 3 268.6 3 268.6 3 401.7 3 401.7 3 521.4 3 521.4 3 454.5 3 454.5 3 517.8 3 517.8 3 722.3 3 722.3 4 113.1 4 113.1 3 978.5
Wartości niematerialne i prawne 1 073.2 1 084.0 1 132.0 1 114.9 1 091.8 1 108.0 1 086.4 1 107.4 1 100.2 1 109.4 1 103.2 1 075.9 1 062.8 1 049.7 1 035.2 1 045.9 1 045.4 1 038.8 1 027.3 1 027.3 1 027.5 1 027.5 1 014.0 1 014.0 997.5 997.5 1 025.8 1 025.8 1 159.0 1 159.0 1 167.8 1 167.8 1 167.4 1 167.5 1 233.4 1 233.4 1 482.0 1 482.3 1 482.3 1 482.3 1 675.0
Wartość firmy i wartości niematerialne i prawne 5 315.5 5 327.9 5 579.9 5 491.9 5 379.4 5 374.6 5 363.3 5 393.2 5 365.8 5 409.7 5 392.4 5 217.7 5 160.6 4 964.6 4 880.5 4 958.6 4 984.7 4 909.8 4 927.0 4 927.0 4 813.0 4 813.0 4 279.3 4 279.3 4 189.7 4 189.7 4 294.4 4 294.4 4 560.7 4 560.7 4 689.2 4 689.2 4 621.9 4 622.0 4 751.2 4 751.2 5 204.3 5 204.7 5 595.4 5 595.4 5 653.5
Należności netto 2 431.2 2 206.0 2 872.6 2 335.5 2 313.6 2 129.4 2 194.2 2 839.4 2 253.9 2 700.6 2 793.0 2 803.4 2 264.8 2 074.4 2 208.9 2 309.3 2 274.9 2 091.5 2 292.6 2 804.3 2 059.3 2 769.8 1 918.8 2 367.7 1 899.7 2 357.0 2 356.7 2 842.3 2 353.2 2 922.9 2 880.7 3 539.1 2 617.0 3 557.0 2 945.6 3 730.8 2 623.8 3 375.5 3 029.3 3 826.2 0.0
Inwestycje długoterminowe 48.7 24.8 36.1 35.0 42.6 33.8 53.0 57.2 57.5 25.6 40.1 35.0 39.0 38.0 42.2 43.5 44.1 24.9 52.7 52.7 29.3 49.3 47.7 47.7 32.2 41.2 41.7 41.7 41.7 56.6 52.3 52.3 50.9 66.5 70.7 70.7 65.7 73.1 58.1 58.1 0.0
Aktywa obrotowe 5 063.3 5 365.4 4 940.8 4 989.1 4 769.1 5 065.8 4 719.6 4 899.2 4 713.2 4 899.3 5 112.7 4 836.1 4 786.2 4 728.3 4 662.6 4 890.0 4 796.8 4 885.9 4 985.1 4 985.1 4 980.9 4 980.9 4 427.5 4 427.5 4 553.7 4 553.7 5 128.3 5 128.3 5 553.5 5 553.5 6 525.4 6 525.4 6 727.9 6 727.9 6 960.5 6 960.5 6 718.0 6 718.0 6 738.9 6 738.9 6 914.6
Środki pieniężne i Inwestycje 623.7 1 159.8 478.7 460.4 387.5 804.8 443.9 535.1 410.6 619.3 676.1 459.0 396.6 563.6 394.3 452.7 350.9 544.9 438.4 438.4 514.3 514.3 531.5 531.5 685.4 685.4 487.7 487.7 573.5 573.5 506.0 506.0 895.4 895.4 761.9 761.9 912.7 912.7 416.9 416.9 883.3
Zapasy 1 489.9 1 487.2 1 589.4 1 551.5 1 519.7 1 535.0 1 522.5 1 524.8 1 533.2 1 579.3 1 643.7 1 573.6 1 589.8 1 543.8 1 558.2 1 623.5 1 664.5 1 674.2 1 742.5 1 742.5 1 696.9 1 696.9 1 528.3 1 528.3 1 511.1 1 511.1 1 797.2 1 797.2 2 057.2 2 057.2 2 356.2 2 356.2 2 275.4 2 275.4 2 467.9 2 467.9 2 386.4 2 386.4 2 495.7 2 495.7 2 485.7
Inwestycje krótkoterminowe 0.0 (24.6) 0.0 0.0 0.0 (33.6) 0.0 0.0 0.0 (25.3) 0.0 0.0 0.0 (37.8) 0.0 0.0 0.0 (24.7) 0.0 0.0 0.0 (49.0) 0.0 0.0 0.0 (41.0) 0.0 0.0 0.0 (43.8) 0.0 0.0 0.0 (60.8) 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 623.7 1 159.8 478.7 460.4 387.5 804.8 443.9 535.1 410.6 619.3 676.1 459.0 396.6 563.6 394.3 452.7 350.9 544.9 438.4 438.4 514.3 514.3 531.5 531.5 685.4 685.4 487.7 487.7 573.5 573.5 506.0 506.0 895.4 895.4 761.9 761.9 912.7 912.7 416.9 416.9 883.3
Należności krótkoterminowe 2 009.4 2 126.8 2 027.1 2 075.9 1 948.3 2 138.3 1 919.9 2 105.9 2 007.2 2 179.0 2 051.6 2 058.9 2 017.1 2 034.8 1 949.5 2 097.3 1 986.5 2 024.6 2 083.3 2 083.3 2 021.7 2 021.7 1 685.9 1 685.9 1 807.3 1 807.3 2 182.1 2 182.1 2 170.0 2 170.0 2 647.0 2 647.0 2 371.8 2 371.8 2 615.7 2 615.7 2 299.3 2 299.3 2 566.8 2 566.8 2 305.4
Dług krótkoterminowy 296.9 371.3 621.8 501.7 524.7 668.5 728.4 629.8 820.4 609.9 997.9 659.7 670.0 161.8 345.4 290.4 336.9 653.9 875.2 1 045.3 744.2 912.4 405.9 574.8 113.3 285.7 165.3 344.8 832.4 1 031.1 733.7 948.7 540.0 746.1 837.7 1 048.4 228.7 450.1 287.5 518.3 1 119.5
Zobowiązania krótkoterminowe 2 943.9 3 206.3 3 346.7 3 449.1 3 175.7 3 600.2 3 373.4 3 548.1 3 492.1 3 519.9 3 744.8 3 510.3 3 385.0 2 934.6 3 004.7 3 229.3 3 069.7 3 482.4 3 924.5 3 924.5 3 722.4 3 722.4 2 997.2 2 997.2 2 864.5 2 864.5 3 379.9 3 379.9 4 253.4 4 253.4 4 663.0 4 663.0 4 343.9 4 343.9 4 664.1 4 664.1 3 845.1 3 845.1 4 078.2 4 078.2 4 715.7
Rozliczenia międzyokresowe 37.4 252.9 35.1 220.1 19.4 302.2 57.7 133.1 17.7 266.7 39.4 147.7 27.4 257.8 25.6 158.5 36.7 291.0 0.0 144.8 0.0 539.8 0.0 19.2 0.0 508.1 0.0 55.3 0.0 713.4 0.0 114.9 0.0 848.0 0.0 26.8 0.0 246.7 0.0 14.9 0.0
Zobowiązania długoterminowe 3 575.8 3 630.7 3 195.5 3 104.5 3 110.3 2 969.0 2 876.1 2 979.3 2 836.4 2 858.4 2 773.2 2 729.5 2 696.9 3 000.5 2 738.8 2 834.1 2 829.0 2 490.7 3 097.4 3 097.4 3 117.1 3 117.1 3 232.7 3 232.6 3 304.0 3 303.9 3 218.4 3 218.4 2 739.4 2 739.5 3 059.7 3 059.8 3 283.9 3 284.0 3 320.3 3 320.3 4 273.3 4 273.3 4 459.0 4 459.0 4 122.6
Rezerwy z tytułu odroczonego podatku 158.0 196.9 181.1 177.9 191.2 211.2 200.1 205.6 208.1 240.0 224.2 208.2 198.8 173.7 144.8 163.0 165.3 225.2 0.0 195.8 0.0 184.6 0.0 188.1 0.0 184.1 0.0 215.8 0.0 229.9 0.0 277.9 0.0 232.4 0.0 250.5 0.0 295.3 0.0 300.4 295.7
Zobowiązania długoterminowe 3 575.8 3 630.7 3 195.5 3 104.5 3 110.3 2 969.0 2 876.1 2 979.3 2 836.4 2 858.4 2 773.2 2 729.5 2 696.9 3 000.5 2 738.8 2 834.1 2 829.0 2 490.7 3 097.4 3 097.4 3 117.1 3 117.1 3 232.7 3 232.6 3 304.0 3 303.9 3 218.4 3 218.4 2 739.4 2 739.5 3 059.7 3 059.8 3 283.9 3 284.0 3 320.3 3 320.3 4 273.3 4 273.3 4 459.0 4 459.0 4 122.6
Zobowiązania z tytułu leasingu 28.8 27.2 28.3 25.5 23.5 27.5 27.7 26.2 25.3 23.7 22.1 21.2 20.1 20.5 19.8 18.8 17.6 15.7 954.7 954.7 1 010.0 1 010.0 995.2 995.2 1 005.7 1 005.7 1 035.3 1 035.3 1 168.8 1 168.8 1 262.3 1 262.3 1 243.1 1 243.1 1 272.3 1 272.3 1 361.9 1 140.5 1 424.6 1 193.8 1 521.3
Zobowiązania ogółem 6 519.7 6 837.0 6 542.2 6 553.6 6 286.0 6 569.2 6 249.5 6 527.4 6 328.5 6 378.3 6 518.0 6 239.8 6 081.9 5 935.1 5 743.5 6 063.4 5 898.7 5 973.1 7 021.9 7 021.9 6 839.5 6 839.5 6 229.9 6 229.8 6 168.5 6 168.4 6 598.3 6 598.3 6 992.8 6 992.9 7 722.7 7 722.8 7 627.8 7 627.9 7 984.4 7 984.4 8 118.4 8 118.4 8 537.2 8 537.2 8 838.3
Kapitał (fundusz) podstawowy 1 467.5 1 460.0 1 460.1 1 463.9 1 509.3 1 509.4 1 509.4 1 511.1 1 511.4 1 514.5 1 514.7 1 516.1 1 516.7 1 516.7 1 516.7 1 519.5 1 519.9 1 519.9 1 519.9 1 519.9 1 520.5 1 520.5 1 522.1 1 522.1 1 522.1 1 522.1 1 527.6 1 527.6 1 528.6 1 528.6 1 534.5 1 534.5 1 517.1 1 517.1 1 517.1 1 517.1 1 503.6 1 503.6 1 508.7 1 508.7 1 491.2
Zyski zatrzymane 1 291.3 1 351.5 1 378.1 1 256.3 1 154.8 1 154.5 1 196.1 1 244.6 1 297.4 1 303.2 1 367.1 1 270.8 1 341.6 1 287.1 1 350.1 1 247.9 1 330.4 1 226.5 1 363.5 1 363.3 1 404.6 1 404.4 950.5 950.4 1 148.8 1 148.8 1 444.7 1 444.7 1 783.3 1 783.3 2 226.8 2 226.8 2 716.8 2 716.8 3 126.1 3 126.1 3 448.2 3 448.3 3 406.4 3 406.4 3 432.7
Kapitał własny 4 330.1 4 343.4 4 481.8 4 415.7 4 350.7 4 352.9 4 330.7 4 258.4 4 228.6 4 383.3 4 414.5 4 223.1 4 265.3 4 163.6 4 178.3 4 153.7 4 246.2 4 232.2 4 154.0 4 154.0 4 235.3 4 235.3 3 691.7 3 691.7 3 794.7 3 794.7 4 068.2 4 068.2 4 560.9 4 560.9 5 020.7 5 020.7 5 281.9 5 281.9 5 325.7 5 325.7 5 531.2 5 531.2 5 570.8 5 570.8 5 569.9
Udziały mniejszościowe 7.1 7.7 9.3 10.6 7.3 9.0 8.4 8.4 7.4 5.2 5.0 3.0 3.4 2.2 2.1 2.4 2.0 3.8 5.3 5.3 5.2 5.2 0.4 0.4 (0.4) (0.4) (0.7) (0.7) 0.5 0.5 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 4.8 4.8 5.7
Pasywa 10 849.8 11 180.4 11 024.0 10 969.3 10 636.7 10 922.1 10 580.2 10 785.8 10 557.1 10 761.6 10 932.5 10 462.9 10 347.2 10 098.7 9 919.7 10 217.1 10 142.9 10 205.3 11 175.9 11 175.9 11 074.8 11 074.8 9 921.6 9 921.1 9 963.2 9 963.5 10 666.5 10 666.5 11 553.7 11 553.8 12 743.4 12 743.4 12 909.7 12 909.7 13 310.1 13 310.1 13 649.6 13 649.6 14 108.0 14 108.0 14 408.2
Inwestycje 48.7 0.2 36.1 35.0 42.6 0.2 53.0 57.2 57.5 0.3 40.1 35.0 39.0 0.2 42.2 43.5 44.1 0.2 52.7 52.7 29.3 0.3 47.7 47.7 32.2 0.2 41.7 41.7 41.7 12.8 52.3 52.3 50.9 5.7 70.7 70.7 65.7 73.1 58.1 58.1 9.8
Dług 3 300.2 3 367.3 3 140.0 3 012.1 3 043.6 3 010.5 2 971.8 2 945.8 2 956.6 2 805.0 3 117.6 2 781.9 2 783.7 2 612.4 2 595.4 2 581.4 2 619.5 2 590.1 3 422.5 3 592.6 3 323.8 3 492.0 3 067.7 3 236.6 2 865.5 3 037.9 2 871.5 3 050.9 3 098.0 3 296.8 3 323.0 3 538.0 3 348.1 3 554.1 3 682.4 3 893.0 3 962.1 4 183.5 4 178.6 4 377.7 4 727.1
Środki pieniężne i inne aktywa pieniężne 623.7 1 159.8 478.7 460.4 387.5 804.8 443.9 535.1 410.6 619.3 676.1 459.0 396.6 563.6 394.3 452.7 350.9 544.9 438.4 438.4 514.3 514.3 531.5 531.5 685.4 685.4 487.7 487.7 573.5 573.5 506.0 506.0 895.4 895.4 761.9 761.9 912.7 912.7 416.9 416.9 883.3
Dług netto 2 676.5 2 207.5 2 661.3 2 551.7 2 656.1 2 205.7 2 527.9 2 410.7 2 546.0 2 185.7 2 441.5 2 322.9 2 387.1 2 048.8 2 201.1 2 128.7 2 268.6 2 045.2 2 984.1 3 154.2 2 809.5 2 977.7 2 536.2 2 705.1 2 180.1 2 352.5 2 383.8 2 563.2 2 524.5 2 723.3 2 817.0 3 032.0 2 452.7 2 658.7 2 920.5 3 131.1 3 049.4 3 270.8 3 761.7 3 960.8 3 843.8
Ticker RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF RXLSF
Waluta EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR EUR