Wall Street Experts

Service Corporation International

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 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 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 Q1
Aktywa 11 923.6 11 958.4 11 924.8 11 653.1 11 718.9 11 756.1 11 875.5 12 051.5 12 038.1 12 259.2 12 388.3 12 625.2 12 864.5 12 429.0 12 860.0 13 070.2 12 693.2 13 079.1 13 360.3 13 316.3 13 677.4 12 715.3 13 487.9 13 787.1 14 515.4 14 788.3 15 344.4 15 370.2 15 691.2 15 457.1 14 702.0 14 491.5 15 066.0 15 343.9 15 678.6 15 683.1 16 355.4 16 695.1 16 780.8 17 406.4 17 379.4 17 316.1
Aktywa trwałe 11 526.8 11 548.4 11 563.7 11 332.4 11 410.5 11 403.2 11 542.9 11 706.6 11 683.8 11 868.4 12 033.4 12 220.3 12 383.2 12 078.0 12 551.1 12 769.7 12 362.0 12 789.0 12 966.1 12 964.1 13 303.9 12 355.8 13 104.3 13 421.1 14 139.3 14 400.8 14 757.9 14 798.3 15 250.1 14 998.4 14 340.2 14 153.2 14 706.2 15 017.8 15 355.6 15 229.3 15 857.1 16 245.8 16 370.2 17 017.3 17 002.1 16 924.0
Rzeczowe aktywa trwałe netto 3 600.6 3 585.9 3 590.5 3 597.2 3 599.7 3 595.0 3 588.8 3 597.7 3 604.5 3 593.1 3 613.1 3 652.3 3 665.0 3 684.5 3 741.9 3 796.1 3 814.8 3 834.1 3 862.2 3 909.9 3 939.0 3 937.9 3 981.1 3 995.9 4 067.8 4 002.1 4 012.9 4 026.2 4 153.0 4 145.8 4 167.8 4 210.2 4 290.4 4 321.4 4 364.2 4 430.7 4 551.9 4 519.5 4 563.2 2 564.2 2 581.1 2 587.5
Wartość firmy 1 810.9 1 811.1 1 811.8 1 799.9 1 796.3 1 800.5 1 801.6 1 801.9 1 799.1 1 805.6 1 804.5 1 807.8 1 806.0 1 819.1 1 851.0 1 854.2 1 863.8 1 859.2 1 846.6 1 844.9 1 864.2 1 861.5 1 865.4 1 867.9 1 880.0 1 882.5 1 884.8 1 884.2 1 915.1 1 917.0 1 913.4 1 907.2 1 945.6 1 948.0 1 959.0 1 964.7 1 977.2 1 992.0 2 007.7 2 084.8 2 081.0 2 086.1
Wartości niematerialne i prawne 393.8 0.0 0.0 0.0 370.0 0.0 0.0 0.0 368.1 0.0 0.0 0.0 374.1 0.0 0.0 0.0 433.8 0.0 0.0 0.0 431.2 0.0 0.0 0.0 441.4 1 882.5 0.0 0.0 471.7 0.0 0.0 0.0 481.0 0.0 0.0 0.0 485.1 0.0 0.0 0.0 0.0 0.0
Wartość firmy i wartości niematerialne i prawne 1 810.9 1 811.1 1 811.8 1 799.9 1 796.3 1 800.5 1 801.6 1 801.9 1 799.1 1 805.6 1 804.5 1 807.8 1 806.0 1 819.1 1 851.0 1 854.2 1 863.8 1 859.2 1 846.6 1 844.9 1 864.2 1 861.5 1 865.4 1 867.9 2 321.4 1 882.5 1 884.8 1 884.2 1 915.1 1 917.0 1 913.4 1 907.2 1 945.6 1 948.0 1 959.0 1 964.7 2 462.3 1 992.0 2 007.7 2 084.8 2 081.0 2 086.1
Należności netto 109.0 108.4 92.2 81.8 90.5 83.2 78.8 74.3 64.7 86.9 72.3 77.4 61.1 77.1 92.5 84.0 55.0 81.8 82.3 106.0 60.0 75.1 77.0 80.0 96.7 89.6 90.0 100.0 70.6 103.0 93.5 86.5 58.5 100.9 84.0 215.3 220.1 176.5 160.0 133.4 94.3 96.2
Inwestycje długoterminowe 1 341.4 1 357.4 1 347.8 1 304.2 1 319.4 1 334.2 2 890.7 1 395.4 1 407.5 1 440.9 1 465.6 4 890.5 1 532.2 1 497.2 1 562.7 1 596.5 1 477.8 1 573.9 1 624.7 1 615.8 1 681.1 4 333.1 1 599.6 1 671.1 6 096.2 1 881.7 6 578.3 1 950.6 1 996.9 6 471.9 1 681.7 5 538.4 1 702.3 1 774.5 1 838.7 1 778.9 6 617.2 8 468.1 8 530.3 6 766.8 6 739.3 6 665.8
Aktywa obrotowe 396.9 409.9 361.2 320.7 308.4 352.9 332.6 344.8 354.4 390.8 354.9 404.9 481.3 351.0 308.9 300.5 331.2 290.1 394.2 352.2 373.6 359.5 383.6 366.1 376.2 387.5 586.6 571.9 441.1 458.7 361.8 338.3 359.8 326.1 322.9 453.8 498.3 449.3 410.6 389.1 377.3 392.0
Środki pieniężne i Inwestycje 177.3 217.1 199.1 142.0 134.6 213.5 171.8 177.6 195.0 238.3 224.9 268.0 330.0 219.5 164.5 158.3 198.8 153.7 243.7 194.7 186.3 176.3 222.2 220.3 230.9 243.7 436.8 406.9 268.6 300.6 206.2 168.0 191.9 157.8 172.5 172.7 221.6 209.4 185.3 185.4 218.8 227.2
Zapasy 29.7 30.2 29.8 29.6 27.8 28.6 28.6 28.5 26.4 27.4 27.3 27.2 25.4 27.0 26.1 26.1 25.0 25.2 25.7 26.6 25.1 27.9 26.0 25.8 23.9 25.9 25.0 24.6 25.9 28.7 30.1 31.6 31.7 35.2 34.6 34.2 33.6 35.1 33.4 34.6 33.3 33.3
Inwestycje krótkoterminowe 1 628.9 1 610.0 1 596.9 1 498.1 1 515.1 1 511.2 0.0 1 560.0 1 546.5 1 585.7 3 309.0 0.0 3 477.0 3 432.8 3 595.5 3 689.0 3 373.7 3 600.6 3 697.5 3 658.5 3 842.3 0.0 3 645.7 3 567.5 0.0 4 424.3 0.0 4 611.0 4 771.5 0.0 4 092.1 0.0 4 175.3 0.0 4 124.1 4 049.0 (425.3) 0.0 0.0 0.0 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 177.3 217.1 199.1 142.0 134.6 213.5 171.8 177.6 195.0 238.3 224.9 268.0 330.0 219.5 164.5 158.3 198.8 153.7 243.7 194.7 186.3 176.3 222.2 220.3 230.9 243.7 436.8 406.9 268.6 300.6 206.2 168.0 191.9 157.8 172.5 172.7 221.6 209.4 185.3 185.4 218.8 227.2
Należności krótkoterminowe 137.3 459.8 420.9 449.7 140.0 446.8 410.1 447.3 155.8 477.0 441.4 494.0 173.7 469.2 443.2 482.4 173.4 520.2 447.4 493.9 174.5 475.0 460.7 524.7 186.4 550.1 594.8 623.3 204.1 645.1 635.5 641.4 178.0 659.1 626.7 641.8 203.4 662.7 656.7 658.8 203.3 0.0
Dług krótkoterminowy 90.9 91.0 290.0 95.0 95.2 57.4 90.1 89.5 90.0 63.6 70.7 76.3 364.6 89.2 95.6 68.8 116.9 116.8 167.1 69.5 95.1 85.9 87.3 95.9 269.3 217.1 66.5 65.8 73.1 63.9 63.2 63.5 97.7 71.4 61.3 62.6 107.7 63.4 86.0 84.3 121.9 87.7
Zobowiązania krótkoterminowe 552.0 588.0 725.3 546.6 519.4 517.8 501.7 537.8 537.9 613.0 524.3 579.7 829.0 591.8 553.9 554.9 555.6 604.5 614.5 563.4 556.7 587.3 606.8 622.1 815.9 841.8 691.5 724.3 728.3 775.2 715.1 706.6 799.3 767.4 688.3 712.9 749.1 726.1 742.7 743.2 723.8 771.7
Rozliczenia międzyokresowe 540.2 544.3 550.7 548.2 557.9 560.3 562.9 571.9 581.3 580.7 1 777.8 1 796.8 1 789.8 1 337.0 1 426.8 1 431.2 1 418.8 1 431.4 1 444.6 1 450.0 1 467.1 1 478.5 1 494.1 1 501.2 1 488.9 1 501.6 1 520.2 1 527.1 1 532.7 1 567.2 1 583.4 0.0 1 624.0 1 644.7 1 646.2 1 651.7 1 703.5 1 713.6 1 712.0 0.0 30.2 0.0
Zobowiązania długoterminowe 9 994.3 10 028.8 9 865.8 9 919.0 10 010.1 10 048.2 10 206.0 10 423.9 10 405.0 10 462.4 10 659.0 10 806.5 10 626.1 10 325.4 10 829.8 11 026.4 10 495.8 10 774.1 11 001.7 10 977.4 11 297.5 10 376.9 11 126.8 11 421.9 11 946.9 12 095.8 12 734.8 12 704.0 13 053.5 12 839.3 12 147.3 12 107.5 12 593.3 12 954.6 13 344.8 13 339.6 14 064.8 14 378.2 14 498.4 15 035.4 14 976.9 14 892.8
Rezerwy z tytułu odroczonego podatku 448.8 440.3 436.6 452.6 470.6 470.7 467.4 459.2 454.6 446.1 442.5 451.3 283.8 341.3 367.0 372.9 404.6 408.3 404.2 416.4 421.5 431.0 433.0 444.7 439.4 438.3 439.8 429.5 437.9 436.5 437.0 447.4 445.0 444.5 453.6 611.7 638.1 640.3 645.6 655.5 649.2 652.0
Zobowiązania długoterminowe 9 994.3 10 028.8 9 865.8 9 919.0 10 010.1 10 048.2 10 206.0 10 423.9 10 405.0 10 462.4 10 659.0 10 806.5 10 626.1 10 325.4 10 829.8 11 026.4 10 495.8 10 774.1 11 001.7 10 977.4 11 297.5 10 376.9 11 126.8 11 421.9 11 946.9 12 095.8 12 734.8 12 704.0 13 053.5 12 839.3 12 147.3 12 107.5 12 593.3 12 954.6 13 344.8 13 339.6 14 064.8 14 378.2 14 498.4 15 035.4 14 976.9 14 892.8
Zobowiązania z tytułu leasingu 0.0 179.8 186.0 208.6 0.0 209.0 210.0 210.8 0.0 183.0 189.1 191.6 0.0 202.3 199.6 212.1 47.0 257.6 213.4 205.6 100.1 180.7 175.6 170.1 104.3 150.3 149.0 143.6 56.2 130.0 124.8 123.8 52.4 119.8 113.3 119.3 53.8 135.6 131.1 0.0 53.1 0.0
Zobowiązania ogółem 10 546.3 10 616.8 10 591.1 10 465.6 10 529.5 10 566.0 10 707.7 10 961.8 10 942.9 11 075.4 11 183.3 11 386.2 11 455.1 10 917.2 11 383.6 11 581.2 11 051.4 11 378.7 11 616.1 11 540.8 11 854.2 10 964.2 11 733.6 12 044.0 12 762.8 12 937.6 13 426.3 13 428.3 13 781.7 13 614.5 12 862.4 12 814.1 13 392.6 13 722.0 14 033.2 14 052.4 14 813.9 15 104.3 15 241.1 15 778.6 15 700.8 15 664.5
Kapitał (fundusz) podstawowy 204.9 202.9 201.8 197.1 195.8 194.1 193.7 190.5 189.4 188.0 187.3 187.7 186.6 184.0 181.2 180.9 181.5 182.3 182.5 182.8 181.2 179.2 177.0 174.2 170.7 168.8 168.0 166.1 163.1 159.2 158.2 154.7 153.9 151.9 150.9 149.6 146.3 146.3 149.0 149.7 144.7 143.3
Zyski zatrzymane (81.9) (72.8) (80.0) (151.5) (109.4) (101.5) (106.1) (142.7) (103.4) 5.4 28.9 33.1 210.4 333.9 314.7 313.7 474.3 508.6 535.2 553.6 601.9 562.5 561.9 556.5 560.7 662.3 714.1 746.0 727.0 678.9 679.1 559.6 544.4 499.6 514.0 514.8 432.5 475.5 436.9 492.3 553.7 534.0
Kapitał własny 1 377.4 1 341.6 1 333.7 1 187.5 1 189.4 1 190.1 1 167.8 1 089.7 1 095.2 1 183.8 1 205.0 1 239.0 1 409.4 1 511.8 1 476.4 1 489.0 1 641.8 1 700.4 1 744.2 1 775.5 1 823.3 1 751.1 1 754.3 1 743.1 1 752.6 1 850.7 1 918.1 1 941.9 1 909.4 1 842.6 1 839.6 1 677.4 1 673.4 1 621.9 1 645.4 1 630.7 1 541.5 1 590.8 1 539.7 1 627.8 1 678.7 1 651.6
Udziały mniejszościowe 8.7 8.7 9.2 9.6 4.7 4.7 4.9 2.4 2.5 2.6 0.3 0.3 0.0 0.1 0.1 0.1 (0.1) -0.0 -0.0 0.0 (0.1) 0.0 0.0 0.1 (0.1) (0.1) -0.0 0.0 0.0 (0.1) 0.2 0.2 0.2 0.2 0.3 0.3 0.2 0.2 0.1 0.6 0.7 0.5
Pasywa 11 923.6 11 958.4 11 924.8 11 653.1 11 718.9 11 756.1 11 875.5 12 051.5 12 038.1 12 259.2 12 388.3 12 625.2 12 864.5 12 429.0 12 860.0 13 070.2 12 693.2 13 079.1 13 360.3 13 316.3 13 677.4 12 715.3 13 487.9 13 787.1 14 515.4 14 788.3 15 344.4 15 370.2 15 691.2 15 457.1 14 702.0 14 491.5 15 066.0 15 343.9 15 678.6 15 683.1 16 355.4 16 695.1 16 780.8 17 406.4 17 379.4 17 316.1
Inwestycje 2 970.3 2 967.4 2 944.7 2 802.4 2 834.5 2 845.3 2 890.7 2 955.4 2 954.0 3 026.6 4 774.6 4 890.5 5 009.2 4 930.1 5 158.1 5 285.6 4 851.5 5 174.5 5 322.2 5 274.3 5 523.5 4 333.1 5 245.3 5 238.6 6 096.2 6 306.0 6 578.3 6 561.6 6 768.4 6 471.9 5 773.8 5 538.4 5 877.6 1 774.5 5 962.8 5 827.8 6 191.9 8 468.1 8 530.3 6 766.8 6 739.3 6 665.8
Dług 3 054.7 3 053.6 3 059.9 3 141.5 3 166.9 3 133.8 3 203.3 3 271.2 3 286.6 3 288.3 3 361.7 3 369.1 3 472.7 3 405.9 3 589.3 3 611.1 3 602.1 3 477.8 3 632.0 3 536.3 3 583.4 3 621.6 3 661.0 3 680.4 3 832.1 3 656.2 3 838.9 3 825.8 3 966.3 4 026.8 4 017.7 4 190.9 4 341.7 4 399.1 4 513.7 4 574.2 4 802.9 4 676.6 4 774.6 4 828.0 4 918.6 4 825.9
Środki pieniężne i inne aktywa pieniężne 177.3 217.1 199.1 142.0 134.6 213.5 171.8 177.6 195.0 238.3 224.9 268.0 330.0 219.5 164.5 158.3 198.8 153.7 243.7 194.7 186.3 176.3 222.2 220.3 230.9 243.7 436.8 406.9 268.6 300.6 206.2 168.0 191.9 157.8 172.5 172.7 221.6 209.4 185.3 185.4 218.8 227.2
Dług netto 2 877.4 2 836.5 2 860.8 2 999.5 3 032.3 2 920.2 3 031.5 3 093.7 3 091.6 3 050.0 3 136.8 3 101.2 3 142.6 3 186.4 3 424.8 3 452.8 3 403.2 3 324.1 3 388.3 3 341.6 3 397.1 3 445.4 3 438.7 3 460.1 3 601.3 3 412.4 3 402.1 3 418.8 3 697.7 3 726.3 3 811.5 4 023.0 4 149.8 4 241.3 4 341.2 4 401.5 4 581.3 4 467.2 4 589.4 4 642.6 4 699.8 4 598.8
Ticker SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI SCI
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