Boryszew S.A.

WSE:BRS.WA

6.08 (PLN) • At close December 14, 2023
Overview | Financials

Numbers are in millions (except for per share data and ratios) PLN.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 215.245222.422219.259143.909181.17215.674164.414158.494200.537226.86187.724127.727148.097154.92185.211151.208148.242184.696219.641181.333226.195173.683137.667146.305170.95161.503216.12216.437171.906193.954154.498150.454122.72496.45598.68672.60756.02146.2981.28860.60968.721104.5592.97770.77867.77370.53978.16575.07592.87774.78688.00765.10173.15261.72982.05254.21860.45251.56651.476
Short Term Investments 12.85617.3717.06416.75816.40894.74593.56295.78691.5492.511165.855154.587246.757280.49249.45857.06658.38233.76433.04833.26734.39882.536195.5458.7250.11666.34542.3993.10587.46992.52286.85727.06859.2863.0367.3542.11594.87255.35342.03337.1539.84430.18225.4980.3880.4690.6390.69921.5059.4420.6234.4325.632-108.9820.4378.2199.4168.45534.65317.019
Cash and Short Term Investments 215.245222.422219.259160.667197.578310.419257.976254.28292.077319.371353.579282.314394.854435.41434.669208.274206.624218.46252.689214.6260.593256.219333.212155.03171.066227.848258.51309.542259.375286.476241.355150.454182.004159.485166.036114.722150.893101.643123.32197.75968.721104.5592.97770.77867.77370.53978.16596.58102.31975.40992.43970.73373.15262.16690.27163.63468.90786.21968.495
Net Receivables 788.49791.467641.672787.471819.982901.606756.0891,008.7999321,0079279641,001889.457785.2721,635.471845.509954.304818.014877.212981.791,022.987723.251912.943973.399953.961793.8911.057931.885944.84703.808847.938812.268842.577703.441863.013966.136844.476724.591899.646904.283829.408743.577833.334842.913794.128755.139829.899842.912823.458717.96900.008756.632765.365676.304710.247660.484493.63540.644
Inventory 846.187856.219886.122947.818988.7211,000.9881,034.8911,119.81,091.7621,026.192972.8251,044.011,024.6711,022.856940.329855.8921,151.1771,176.0551,1991,243.7631,233.7991,309.4661,021.611,095.151984.809964.882950.695984.869931.938913.631880.993892.421820.98839.445828.972757.375838.837879.639846.404794.673713.869693.714654.353684.549696.221673.276623.435626.225629.53618.381599.011596.666448.691447.707407.289347.136319.871302.451341.127
Other Current Assets 35.33235.37839.99133.67559.299123.09225.6611,017.373952.1661,102.60750.0158.46662.99764.90252.03360.3770.32669.7854.10682.6562.67465.92554.44534.46348.53539.22831.57143.91353.80152.77243.05260.54958.37554.92547.24573.59360.02168.85942.56950.00360.68849.50934.23744.59841.88735.55118.64128.02532.53831.6419.79218.38919.63615.6219.03-79.8898.9699.63-94.581
Total Current Assets 1,885.2541,905.4861,787.0441,912.8732,049.1722,241.362,074.6172,391.4532,336.0052,448.172,450.4682,546.5412,496.6362,412.6252,212.3032,760.0072,273.6362,418.5992,323.8092,418.2252,538.8562,654.5972,132.5182,197.5872,177.8092,185.9192,034.5762,249.3812,176.9992,197.7191,869.2081,951.3621,873.6271,896.4321,745.6941,808.7032,015.8871,894.6171,736.8851,842.0811,747.5611,677.1811,525.1441,633.2591,648.7941,573.4941,475.381,580.7291,607.2991,548.8881,429.2021,585.7961,298.1111,290.8591,182.8941,041.1281,058.231891.93855.685
Non-Current Assets:
Property, Plant & Equipment, Net 1,597.1321,626.2091,623.7451,718.3781,672.7741,706.831,666.5721,672.3981,639.1341,570.4461,570.3911,563.9441,587.0141,615.2791,621.0381,650.9452,160.6942,187.1382,183.3062,133.9962,062.9222,023.2171,474.2151,449.7581,456.7421,420.8131,405.0681,406.3281,377.8161,327.391,271.0281,222.5691,178.5771,136.0451,103.3431,073.7531,067.8411,071.9091,087.0411,091.881,090.3621,030.4131,038.738983.133992.961987.24978.719992.831,104.2081,001.956998.398959.684876.507897.518902.978841.421785.217795.573815.409
Goodwill 6.4186.4186.4186.4186.4186.4186.4186.4186.4186.4186.4188.676.4188.8656.41821.34223.46423.33223.464253.953225.498215.28723.46423.46423.46423.47523.46423.46723.46423.45523.46423.45923.85523.85523.85578.95978.95978.95978.95978.95978.95978.95978.95978.95978.95978.95978.95975.77224.107078.959023.46423.46423.46423.46423.46423.46423.464
Intangible Assets 35.01136.25138.33438.83639.92741.34640.93640.57342.91344.32345.96645.89645.29646.15746.75345.8246.83448.51445.81155.67951.73146.3646.66739.08838.59239.45539.89643.34643.33344.8142.64640.38236.58136.45736.67928.23825.93621.61521.62918.86317.71817.53717.56419.95918.96119.17119.86792.6522.094023.846098.44294.68598.96847.27349.35554.79756.704
Goodwill and Intangible Assets 41.42942.66944.75245.25446.34547.76447.35446.99149.33150.74152.38454.56651.71455.02253.17167.16270.29871.84669.275309.632277.229261.64770.13162.55262.05662.9363.3666.81366.79768.26566.1163.84160.43660.31260.534107.197104.895100.574100.58897.82296.67796.49696.52398.91897.9298.1398.82692.6546.20199.97699.618146.206121.906118.149122.43270.73772.81978.26180.168
Long Term Investments 246.587231.096217.32712.82714.028-69.843-77.545-95.372-91.106-90.489-163.956-151.329-244.998-278.762-248.212-56.08-57.876-33.229-30.993-16.858-26.999-79.641125.411424.546409.331276.391304.118219.639227.892219.58266.809330.766251.905234.116210.966249.68131.493184.986187.374177.95650.5856.40561.58630.98238.63133.01931.4849.675-1.93231.43226.23120.098133.3723.9638.5597.3758.323-10.61917.615
Tax Assets 40.90947.11745.06630.52418.97812.0419.14716.64917.42526.89624.17318.45624.82226.85326.5843.15726.2370.92320.48658.74555.05462.67261.59859.45545.41567.57268.84267.67764.89447.69750.41637.58746.79438.22943.38250.94148.71841.69452.14336.69630.07141.88238.15112.64813.43435.23227.97549.91749.47549.39549.582112.2238.23937.79237.32119.88247.45346.36646.191
Other Non-Current Assets 0040.495216.899184.501262.099265.529266.383276.059278.733337.686333.341423.569460.024433.898230.841247.566221.845222.489207.691207.68259.493372.884182.508187.874256.988233.617224.778222.691243.579246.57168.101291.854290.484288.872173.458232.275176.353186.156173.504175.17165.497161.054123.469128.968128.952136.684135.14690.33111.768115.64429.0920.09674.55786.276208.747123.352246.794228.678
Total Non-Current Assets 1,926.0571,947.0911,971.3852,023.8821,936.6261,958.8911,911.0571,907.0491,890.8431,836.3271,820.6781,818.9781,842.1211,878.4161,886.4751,936.0252,446.9192,448.5232,464.5632,693.2062,575.8862,527.3882,104.2392,178.8192,161.4182,084.6942,075.0051,985.2351,960.091,906.5111,900.9331,822.8641,829.5661,759.1861,707.0971,655.0291,585.2221,575.5161,613.3021,577.8581,442.861,390.6931,396.0521,249.151,271.9141,282.5731,273.6881,280.2181,288.2821,294.5271,289.4731,267.31,170.1181,151.9791,157.5661,148.1621,037.1641,156.3751,188.061
Total Assets 3,811.3113,852.5773,758.4293,936.7553,985.7984,200.2513,985.6744,298.5024,226.8484,284.4974,271.1464,365.5194,338.7574,291.0414,098.7784,696.0324,720.5554,867.1224,788.3725,111.4315,114.7425,181.9854,236.7574,376.4064,339.2274,270.6134,109.5814,234.6164,137.0894,104.233,770.1413,774.2263,703.1933,655.6183,452.7913,463.7323,601.1093,470.1333,350.1873,419.9393,190.4213,067.8742,921.1962,882.4092,920.7082,856.0672,749.0682,860.9472,895.5812,843.4152,718.6752,853.0962,468.2292,442.8382,340.462,189.292,095.3952,048.3052,043.746
Liabilities & Equity:
Current Liabilities:
Account Payables 778.653797.259724.315802.967892.854983.307790.195997.9541,025.4711,003.557898.623820.246815.21787.712698.454738.509844.9081,020.356981.5961,108.5541,082.191,061.62598.273902.939928.431903.188665.755947.315934.156922.747614.331776.804840.399858.92746.825710.671812.466711.004634.718692.131661.813585.589506.592568.003572.596542.794532.322591.1050579.688534.77551.257468.369469.654405.8690322.1580279.243
Short Term Debt 522.421505.678455.993509.728509.056573.811598.922636.527616.711589.13704.156858.225913.272855.306811.1691,003.2891,542.8341,017.95938.046891.763846.0851,023.106775.298839.32782.264759.983680.88708.379744.649744.947794.321844.251821.664846.055838.722841.953853.47819.336746.536769.655754.747799.059765.245713.542757.993746.038640.545610.043627.53618.022546.584527.6490486.913474.282488.784505.907532.049534.152
Tax Payables 6.9449.35512.29311.0399.90940.96734.36430.65139.10360.13155.74843.2770.14465.82964.20226.65519.11538.75428.31924.42726.0916.4932.40619.3619.64116.07428.33421.05815.54512.44611.38916.9511.2533.6916.49418.42311.4028.09210.1677.7537.663.5041.5483.7657.0263.4312.413.3436.9272.0453.2169.4386.5023.610.711.0050.6030.4940
Deferred Revenue 6.9449.35512.293255.849252.69100000308.721359.952298.19287.37282.279986.655133.991186.488134.523140.461141.593139.562196.314145.925169.917157.487217.229104.2899.977105.477143.704108.705122.589103.092108.807116.876113.927109.35510.1677.7537.663.5041.5483.7657.0263.4312.413.34302.0453.2169.43803.61-405.86900.6030-279.243
Other Current Liabilities 198.008227.394232.49834.8935.781295.231298.63337.266372.899358.23535.21847.35745.87561.73938.50547.4651.08451.79938.27945.56530.96849.803124.40642.14337.98932.956153.13825.24620.5113.921186.9188.4658.5235.8465.9475.5693.3021.183101.329122.51145.31145.924131.404130.928148.468126.179117.718107.252700.538110.039113.415114.417558.78381.857486.59391.989110.833387.27342.301
Total Current Liabilities 1,506.0261,539.6861,425.0991,603.4341,690.3821,852.3491,687.7471,971.7472,015.0811,950.9221,946.7182,085.782,072.5471,992.1271,830.4072,775.9132,572.8172,276.5932,092.4442,186.3432,100.8362,274.0911,694.2911,930.3271,918.6011,853.6141,717.0021,785.221,799.2921,787.0921,739.2741,738.2251,793.1751,813.9131,700.3011,675.0691,783.1651,640.8781,492.751,592.0491,569.531,534.0761,404.7891,416.2381,486.0831,418.4421,292.9951,311.7431,328.0681,309.7941,197.9851,202.7611,027.1521,042.034960.872880.773939.501919.319876.453
Non-Current Liabilities:
Long Term Debt 308.214234.354249.516474.743422.147392.635403.187401.908327.495332.419318.526257.015294.976361.977365.428377.086386.132857.947867.764900.691869.295641.415511.421421.236438.524446.524464.848491.08421.731467.19313.998311.634234.995210.542169.655179.131169.36162.715212.031188.123173.971183.625184.657190.137152.7123.535162.797172.083188.006168.976199.085178.6770133.384144.5139.85778.313101.022113.701
Deferred Revenue Non-Current 219.854228.427224.66970.53267.1630000066.6478.19274.20576.04574.97159.66561.85964.33460.01373.62173.23773.26268.21192.55833.91432.26931.25631.91231.20529.95328.57125.61525.15424.37424.58624.59924.59624.44825.31931.4125.89922.41722.64526.01426.32325.83325.16121.64822.044021.6210013.39813.67549.73100-61.864
Deferred Tax Liabilities Non-Current 70.26869.95176.57971.8779.68772.93672.40676.98670.42581.17582.39780.98487.16486.84783.842120.332128.946100.165125.644136.972122.162124.01499.33102.17881.062102.805101.90289.00495.31686.35180.40577.72178.71182.27678.82395.88299.72297.76797.57893.18786.04799.20288.53763.81255.91383.44276.898103.75195.708088.4460078.42777.10144.675063.01861.864
Other Non-Current Liabilities 134.836133.065125.70963.77766.8131.346133.273136.409131.041123.486110.161118.198110.77392.598110.53691.024102.858115.155107.4586.94994.59668.55468.59712.18769.35373.61872.48351.66851.99953.39752.44950.79563.28664.32464.52988.05591.28785.85988.2681.14680.8239.5211.1096.6347.1089.1099.7539.21920.486122.4259.641116.539235.99510.96.87444.221111.79246.549157.918
Total Non-Current Liabilities 733.172665.797676.473680.922635.797596.917608.866615.303528.961537.08577.724534.389567.118617.467634.777648.107679.7951,137.6011,160.8711,198.2331,159.29907.245747.559628.159622.853655.216670.489663.664600.251636.891475.423465.765402.146381.516337.593387.667384.965370.789423.188393.866366.74314.764306.948286.597242.044241.919274.609306.701326.244291.401318.793295.216235.995236.109242.15278.484190.105210.589271.619
Total Liabilities 2,239.1982,205.4832,101.5722,284.3562,326.1792,449.2662,296.6132,587.052,544.0422,488.0022,524.4422,620.1692,639.6652,609.5942,465.1843,424.023,252.6123,414.1943,253.3153,384.5763,260.1263,181.3362,441.852,558.4862,541.4542,508.832,387.4912,448.8842,399.5432,423.9832,214.6972,203.992,195.3212,195.4292,037.8942,062.7362,168.132,011.6671,915.9381,985.9151,936.271,848.841,711.7371,702.8351,728.1271,660.3611,567.6041,618.4441,654.3121,601.1951,516.7781,497.9771,263.1471,278.1431,203.0221,159.2571,129.6061,129.9081,148.072
Equity:
Preferred Stock 00042.98624.29411.48226.69924.8343329.54241.6852.35763.13461.76464.64378.9941.36942.88328.86337.57832.51542.39231.06538.51544.20143.28447.10938.86938.26117.28736.48214.435.99617.8719.58327.129.198.252000006.6475.3879.3020000000000000
Common Stock 248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906248.906228.906228.906228.906228.906234.807234.807234.807234.807234.807234.807234.807234.807121.972121.972121.97246.74846.74815.40415.404
Retained Earnings 1,487.0741,533.851,527.4191,532.1751,527.011,577.7851,531.7381,556.5141,533.6731,623.5041,591.5981,603.4591,562.6071,545.781,518.8031,122.7821,237.1521,204.1351,248.7841,425.1521,338.4251,117.1771,101.6131,120.1491,076.9771,023.789985.803986.355927.132861.48765.131744.284676.699670.552639.41614.389598.48623.593587.913533.625493.894468.093457.12449.285483.728491.398480.936528.825514.291497.839470.404566.087532.134488.731473.31416.18392.294374.274374.718
Accumulated Other Comprehensive Income/Loss -75.183-52.137-33.72-42.986-24.294-11.482-26.699-24.834-33-29.542-41.68-52.357-63.134-61.764-64.643-78.99-41.369-42.883-28.863-37.578-32.515-42.392-31.065-38.515-44.201-43.284-47.109-38.869-38.261-17.287-36.482-14.43-5.996-17.87-19.583-27.12-9.19-8.2520.76214.0340.052.1837.546-6.647-5.387-9.3020000000000000
Other Total Stockholders Equity -122.318-118.885-118.885-161.871-146.612-106.975-121.026-122.39-130.207-104.36-120.299-131.022-134.402-136.613-155.169-201.308-163.687-165.201-151.181-159.895-154.832-165.098-134.287-127.757-119.804-111.947-103.241-84.086-78.248-38.608-60.296-29.215-22.325-29.092-30.805-35.065-13.812-3.42913.85324.457-65.543-65.543-65.543-72.19-81.562-71.126-68.113-50.226-29.253-7.344-12.0232.60726.65426.56526.18626.40525.24328.38127.806
Total Shareholders Equity 1,538.4791,611.7341,623.721,619.211,629.3041,719.7161,659.6181,683.031,652.3721,768.051,720.2051,721.3431,677.1111,658.0731,612.541,170.381,322.3711,287.841,346.5091,514.1631,432.4991,200.9851,216.2321,241.2981,206.0791,160.7481,131.4681,151.1751,097.791,071.778953.741963.975903.28890.366857.511828.23833.574869.07851.434821.022657.307633.639628.029606.001636.973655.079647.63713.406719.845725.302693.191833.501680.76637.268621.468489.333464.285418.059417.928
Total Equity 1,572.1131,647.0941,656.8571,652.3991,659.6191,750.9851,689.0611,711.4521,682.8061,796.4951,746.7041,745.351,699.0921,681.4471,633.5941,272.0121,467.9431,452.9281,535.0571,726.8551,854.6162,000.6491,794.9071,817.921,797.7731,761.7831,722.091,785.7321,737.5461,680.2471,555.4441,570.2361,507.8721,460.1891,414.8971,400.9961,432.9791,458.4661,434.2491,434.0241,254.1511,219.0341,209.4591,179.5741,192.5811,195.7061,181.4641,242.5031,241.2691,242.221,201.8971,355.1191,205.0821,164.6951,137.4381,030.033965.789918.397895.674
Total Liabilities & Shareholders Equity 3,811.3113,852.5773,758.4293,936.7553,985.7984,200.2513,985.6744,298.5024,226.8484,284.4974,271.1464,365.5194,338.7574,291.0414,098.7784,696.0324,720.5554,867.1224,788.3725,111.4315,114.7425,181.9854,236.7574,376.4064,339.2274,270.6134,109.5814,234.6164,137.0894,104.233,770.1413,774.2263,703.1933,655.6183,452.7913,463.7323,601.1093,470.1333,350.1873,419.9393,190.4213,067.8742,921.1962,882.4092,920.7082,856.0672,749.0682,860.9472,895.5812,843.4152,718.6752,853.0962,468.2292,442.8382,340.462,189.292,095.3952,048.3052,043.746