Wall Street Experts

West Fraser Timber Co. Ltd.

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 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 2025
Kwartał 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 Q2
Aktywa 2 926.3 2 800.1 2 766.4 2 582.5 2 619.5 2 855.8 2 733.8 2 704.7 2 678.4 2 915.5 2 968.7 3 432.4 3 592.0 3 678.2 3 718.1 3 715.1 3 517.5 3 720.8 3 579.4 3 526.2 3 573.5 3 641.9 3 497.6 3 715.2 4 172.0 9 973.0 10 711.0 10 220.0 10 433.0 11 130.0 10 145.0 10 121.0 9 973.0 9 877.0 9 716.0 9 784.0 9 415.0 9 371.3 9 345.6 9 243.0 8 760.0 8 770.0 8 786.5
Aktywa trwałe 2 145.0 1 988.5 2 030.9 1 906.1 1 919.7 2 000.7 2 004.2 1 992.0 1 980.5 1 985.6 2 029.9 2 539.2 2 565.4 2 541.4 2 549.4 2 635.4 2 530.0 2 608.6 2 630.3 2 672.6 2 695.5 2 583.6 2 620.4 2 649.9 2 838.1 6 728.0 6 653.0 6 568.0 7 216.0 7 110.0 7 121.0 7 115.0 7 224.0 7 215.0 7 139.0 7 032.0 7 039.0 7 010.8 6 988.0 6 993.0 6 925.0 6 848.0 6 849.2
Rzeczowe aktywa trwałe netto 1 265.4 1 205.2 1 229.3 1 165.0 1 159.5 1 218.0 1 235.9 1 241.3 1 253.6 1 268.8 1 310.2 1 506.6 1 504.6 1 499.1 1 510.8 1 554.9 1 509.5 1 575.0 1 597.3 1 649.0 1 638.3 1 574.5 1 594.7 1 609.9 1 654.7 3 688.0 3 625.0 3 599.0 4 100.0 4 011.0 3 965.0 3 934.0 3 982.0 3 964.0 3 895.0 3 821.0 3 835.0 3 825.1 3 805.4 3 819.0 3 843.0 3 823.0 3 820.5
Wartość firmy 296.3 280.8 287.6 270.4 258.7 279.7 280.6 277.6 264.9 279.7 287.6 569.9 560.6 576.1 573.3 578.2 545.5 567.0 564.4 559.0 551.2 571.9 577.7 579.7 557.6 2 445.0 2 426.0 2 366.0 1 975.0 2 419.0 2 392.0 2 364.0 1 944.0 2 346.0 2 336.0 2 317.0 1 949.0 2 290.0 2 278.0 2 270.0 1 879.0 2 168.0 0.0
Wartości niematerialne i prawne 461.7 414.1 418.9 384.4 418.0 435.3 432.8 422.1 421.1 409.4 417.5 433.7 444.5 408.9 397.7 400.9 394.3 380.5 383.2 376.2 417.2 344.1 353.6 357.1 403.9 378.0 375.0 372.0 833.0 364.0 360.0 356.0 765.0 347.0 343.0 337.0 735.0 371.0 367.0 362.0 660.0 354.0 2 514.6
Wartość firmy i wartości niematerialne i prawne 758.1 694.9 706.5 654.7 676.7 714.9 713.4 699.8 686.0 689.1 705.1 1 003.6 1 005.2 985.0 971.0 979.1 939.8 947.4 947.6 935.2 968.4 915.9 931.3 936.8 961.4 2 823.0 2 801.0 2 738.0 2 808.0 2 783.0 2 752.0 2 720.0 2 709.0 2 693.0 2 679.0 2 654.0 2 684.0 2 661.0 2 645.0 2 632.0 2 539.0 2 522.0 2 514.6
Należności netto 235.0 275.3 259.4 238.4 222.7 268.1 267.4 252.5 221.0 294.7 292.2 299.1 279.9 322.9 365.7 301.1 279.0 348.3 348.0 294.0 303.0 317.3 289.2 311.5 310.5 679.0 799.0 556.0 550.0 809.0 579.0 672.6 495.0 462.0 569.0 499.0 331.2 458.0 448.9 392.4 316.0 459.0 368.8
Inwestycje długoterminowe 50.0 0.0 0.0 0.0 17.3 0.0 0.0 0.0 7.4 0.0 0.0 0.0 41.4 32.5 42.6 54.2 63.9 59.2 59.4 58.2 65.8 67.7 69.6 76.9 182.7 171.0 180.0 181.0 269.0 0.0 10.3 16.6 16.2 0.0 365.0 371.0 478.0 (945.2) 0.6 0.0 0.0 0.0 0.0
Aktywa obrotowe 781.3 811.6 735.5 676.4 699.7 855.1 729.6 712.7 697.9 929.8 938.8 893.2 1 026.6 1 136.7 1 168.6 1 079.7 987.5 1 112.2 949.1 853.6 878.1 1 058.4 877.1 1 065.3 1 334.0 3 245.0 4 058.0 3 652.0 3 217.0 4 020.0 3 024.0 3 006.0 2 749.0 2 661.0 2 577.0 2 754.0 2 377.0 2 360.6 2 357.7 2 249.0 1 837.0 1 922.0 1 937.3
Środki pieniężne i Inwestycje 18.1 9.5 24.2 15.6 9.4 14.6 20.9 39.6 37.2 64.5 177.6 106.4 205.2 96.8 229.6 218.3 117.5 25.5 12.2 12.8 12.2 66.3 93.0 233.8 460.3 1 400.0 2 231.0 2 105.0 1 568.0 1 816.0 1 281.0 1 323.0 1 162.0 847.0 994.0 1 204.0 900.0 710.3 1 003.9 997.0 641.0 390.0 647.4
Zapasy 504.8 516.6 429.4 408.9 454.7 555.5 418.2 407.7 432.3 557.9 447.5 472.4 532.8 698.5 549.7 544.9 580.8 725.0 550.0 497.1 558.1 664.9 479.6 506.5 576.4 1 137.0 966.0 938.0 1 061.0 1 360.0 1 088.0 1 031.0 1 032.0 1 142.0 902.0 818.0 851.0 1 013.0 845.9 800.0 844.0 1 041.0 855.9
Inwestycje krótkoterminowe (2.9) (2.5) (5.8) (5.4) (3.6) (4.4) (6.1) (12.4) (12.8) (21.5) (53.4) (25.6) (52.8) (28.2) (72.4) (63.7) (42.5) (8.5) (3.8) (4.2) (3.8) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 721.0 0.0 (2.1) (504.3) 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 21.0 12.0 30.0 21.0 13.0 19.0 27.0 52.0 50.0 86.0 231.0 132.0 258.0 125.0 302.0 282.0 160.0 34.0 16.0 17.0 16.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 847.0 0.0 1 283.1 1 827.3 1 162.0 847.0 994.0 1 204.0 900.0 710.3 1 003.9 997.0 641.0 390.0 647.4
Należności krótkoterminowe 174.0 328.1 343.2 286.0 136.2 272.7 244.2 270.0 157.0 298.4 292.2 366.8 194.0 367.8 383.2 384.7 190.9 334.8 313.1 296.9 160.0 307.4 284.1 407.2 215.7 802.0 745.0 864.0 411.0 890.0 759.0 824.0 430.0 658.0 621.0 677.0 417.0 622.0 596.0 616.0 401.0 634.0 605.3
Dług krótkoterminowy 88.7 123.0 25.8 30.5 128.3 228.0 111.3 35.0 0.0 108.0 0.0 0.0 0.0 62.7 0.0 0.0 44.8 244.9 187.4 235.7 295.0 487.9 269.4 7.5 10.9 376.0 0.0 0.0 11.0 0.0 0.0 0.0 11.0 0.0 0.0 0.0 313.0 300.0 410.5 500.0 210.0 200.0 0.0
Zobowiązania krótkoterminowe 530.6 493.8 409.2 361.3 436.7 568.5 419.7 375.7 341.5 458.9 356.0 453.0 463.6 483.2 459.2 455.9 436.8 632.1 558.3 566.6 640.8 826.4 585.7 498.3 527.8 1 450.0 1 275.0 1 279.0 1 206.0 1 132.0 843.0 894.0 792.0 727.0 725.0 784.0 1 050.0 1 012.0 1 013.9 1 234.0 934.0 919.0 670.5
Rozliczenia międzyokresowe 236.9 39.4 33.8 31.3 151.3 37.0 36.3 43.4 0.0 52.5 0.0 0.0 0.0 23.2 0.0 0.0 191.6 30.0 30.5 31.0 149.3 0.0 0.0 50.8 110.6 236.0 0.0 0.0 51.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 257.0 11.0 59.0 0.0 0.0 0.0 0.0
Zobowiązania długoterminowe 647.8 667.3 639.6 639.1 635.6 714.9 752.1 730.9 669.6 683.1 732.8 920.6 960.6 964.1 951.9 948.1 954.5 1 010.3 1 024.5 1 010.0 1 038.8 961.8 1 103.4 1 113.1 1 170.0 1 909.0 1 597.0 1 511.0 1 571.0 1 437.0 1 446.0 1 438.0 1 562.0 1 577.0 1 575.0 1 466.0 1 142.0 1 132.8 1 089.8 891.0 872.0 912.0 1 203.7
Rezerwy z tytułu odroczonego podatku 132.7 101.8 132.1 114.0 136.9 128.7 125.2 141.5 160.0 159.0 165.3 180.6 178.9 178.1 184.8 234.5 214.4 203.0 185.9 191.1 193.7 192.5 168.4 202.5 263.5 722.0 718.0 686.0 712.0 696.0 740.0 750.0 795.0 779.0 746.0 767.0 683.0 675.3 657.9 631.0 609.0 602.0 587.3
Zobowiązania długoterminowe 647.8 667.3 639.6 639.1 635.6 714.9 752.1 730.9 669.6 683.1 732.8 920.6 960.6 964.1 951.9 948.1 954.5 1 010.3 1 024.5 1 010.0 1 038.8 961.8 1 103.4 1 113.1 1 170.0 1 909.0 1 597.0 1 511.0 1 571.0 1 437.0 1 446.0 1 438.0 1 562.0 1 577.0 1 575.0 1 466.0 1 142.0 1 132.8 1 089.8 891.0 872.0 912.0 1 203.7
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 8.2 7.6 7.6 8.0 0.0 0.0 0.0 2.0 0.0 0.0 0.0 29.0 0.0 43.8 45.6 37.0 25.0 34.0 31.0 39.0 24.0 23.0 26.0 29.0 24.0 29.1
Zobowiązania ogółem 1 178.4 1 161.1 1 048.9 1 000.4 1 072.3 1 283.5 1 171.8 1 106.7 1 011.1 1 142.0 1 088.8 1 373.6 1 424.3 1 447.3 1 411.2 1 404.0 1 391.3 1 642.5 1 582.9 1 576.5 1 679.6 1 788.2 1 689.1 1 611.4 1 697.8 3 359.0 2 872.0 2 790.0 2 777.0 2 569.0 2 289.0 2 332.0 2 354.0 2 304.0 2 300.0 2 250.0 2 192.0 2 144.8 2 103.7 2 125.0 1 806.0 1 831.0 1 874.2
Kapitał (fundusz) podstawowy 505.7 463.0 472.9 431.3 417.2 439.9 432.8 419.1 408.5 411.7 422.1 440.9 436.6 422.0 401.5 389.3 360.5 364.7 367.9 364.9 369.8 341.3 354.4 361.6 379.6 3 917.0 3 820.0 3 442.0 3 402.0 3 317.0 2 791.0 2 718.0 2 667.0 2 667.0 2 667.0 2 656.0 2 607.0 2 601.3 2 572.6 2 559.0 2 549.0 2 532.0 2 522.6
Zyski zatrzymane 1 194.8 1 092.4 1 165.7 1 047.3 1 011.8 1 030.8 1 029.5 1 074.7 1 147.2 1 253.0 1 358.6 1 533.2 1 645.3 1 710.5 1 795.2 1 822.0 1 640.9 1 599.0 1 524.2 1 474.5 1 423.1 1 372.9 1 332.6 1 629.4 2 012.3 2 921.0 4 258.0 4 240.0 4 503.0 5 513.0 5 385.0 5 453.0 5 284.0 5 224.0 5 053.0 5 203.0 4 913.0 4 930.9 4 977.3 4 836.0 4 726.0 4 712.0 4 661.4
Kapitał własny 1 747.8 1 639.1 1 717.5 1 582.1 1 547.2 1 572.4 1 562.1 1 598.0 1 667.3 1 773.4 1 880.0 2 058.8 2 167.8 2 230.9 2 306.9 2 311.1 2 126.2 2 078.3 1 996.5 1 949.7 1 893.9 1 853.8 1 808.5 2 103.8 2 474.2 6 614.0 7 839.0 7 430.0 7 656.0 8 561.0 7 856.0 7 789.0 7 619.0 7 573.0 7 416.0 7 534.0 7 223.0 7 226.5 7 241.9 7 118.0 6 954.0 6 939.0 6 912.3
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
Pasywa 2 926.3 2 800.1 2 766.4 2 582.5 2 619.5 2 855.8 2 733.8 2 704.7 2 678.4 2 915.5 2 968.7 3 432.4 3 592.0 3 678.2 3 718.1 3 715.1 3 517.5 3 720.8 3 579.4 3 526.2 3 573.5 3 641.9 3 497.6 3 715.2 4 172.0 9 973.0 10 711.0 10 220.0 10 433.0 11 130.0 10 145.0 10 121.0 9 973.0 9 877.0 9 716.0 9 784.0 9 415.0 9 371.3 9 345.6 9 243.0 8 760.0 8 770.0 8 786.5
Inwestycje 47.1 (2.5) (5.8) (5.4) 13.7 (4.4) (6.1) (12.4) (5.4) (21.5) (53.4) (25.6) (11.5) 4.3 (29.8) (9.6) 21.3 50.6 55.6 54.0 62.1 67.7 69.6 76.9 182.7 171.0 180.0 181.0 721.0 0.0 10.3 16.6 16.2 0.0 365.0 371.0 478.0 (945.2) 0.6 0.0 0.0 0.0 0.0
Dług 393.7 427.5 332.7 333.7 433.1 532.3 416.6 341.5 307.3 387.7 306.8 509.5 505.8 569.1 507.9 508.5 552.9 760.9 700.8 750.9 800.0 988.6 768.8 505.8 507.4 1 215.0 499.0 499.0 510.0 499.0 499.0 499.0 536.0 524.0 533.0 530.0 538.0 522.5 522.9 526.0 229.0 224.0 329.7
Środki pieniężne i inne aktywa pieniężne 21.0 12.0 30.0 21.0 13.0 19.0 27.0 52.0 50.0 86.0 231.0 132.0 258.0 125.0 302.0 282.0 160.0 34.0 16.0 17.0 16.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 847.0 0.0 1 283.1 1 827.3 1 162.0 847.0 994.0 1 204.0 900.0 710.3 1 003.9 997.0 641.0 390.0 647.4
Dług netto 372.7 415.5 302.7 312.7 420.1 513.3 389.6 289.5 257.3 301.7 75.8 377.5 247.8 444.1 205.9 226.5 392.9 726.9 684.8 733.9 784.0 988.6 768.8 505.8 507.4 1 215.0 499.0 499.0 (337.0) 499.0 (784.1) (1 328.3) (626.0) (323.0) (461.0) (674.0) (362.0) (187.8) (480.9) (471.0) (412.0) (166.0) (317.7)
Ticker WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG WFG
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 USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD