ENCE Energía y Celulosa, S.A.
MSE:ENC.MC
2.816 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 333.032 | 412.913 | 379.964 | 532.62 | 222.214 | 348.623 | 256.228 | 181.195 | 127.288 | 73.428 | 103.391 | 40.205 | 71.629 | 70.983 | 49.132 | 5.262 | 7.176 | 2.438 | 11.395 | 11.527 | 7.344 |
Short Term Investments
| 7.938 | 2.058 | 0.318 | 3.209 | 2.571 | 0.295 | 5.276 | 9.58 | 8.699 | 8.513 | 55.876 | 7.575 | 22.824 | 0 | 1.913 | 4.949 | -242.787 | -205.741 | -175.097 | 0 | 0 |
Cash and Short Term Investments
| 340.97 | 414.971 | 380.282 | 535.829 | 224.785 | 348.918 | 261.504 | 190.775 | 135.987 | 81.941 | 159.267 | 40.205 | 94.453 | 70.983 | 51.045 | 10.211 | 7.176 | 2.438 | 11.395 | 11.527 | 7.344 |
Net Receivables
| 60.06 | 89.479 | 111.918 | 81.346 | 52.877 | 130.541 | 144.291 | 126.609 | 215.459 | 202.676 | 142.605 | 246.947 | 140.2 | 160.072 | 102.806 | 148.821 | 181.933 | 144.511 | 138.068 | 220.708 | 128.063 |
Inventory
| 72.102 | 101.983 | 65.303 | 51.458 | 56.474 | 42.703 | 38.497 | 43.041 | 39.579 | 35.733 | 69.544 | 86.506 | 112.462 | 105.911 | 88.844 | 158.504 | 87.042 | 92.418 | 100.211 | 83.606 | 83.656 |
Other Current Assets
| 1.35 | 2.282 | 2.177 | 1.332 | 1.83 | 2.056 | 2.063 | 3.57 | 0.472 | 1.321 | 0.953 | 0.896 | 13.916 | 16.907 | 1.377 | 10.766 | 30.654 | 72.933 | 60.913 | -91.251 | 0.992 |
Total Current Assets
| 474.482 | 608.715 | 559.68 | 669.965 | 335.966 | 524.218 | 446.355 | 363.995 | 391.497 | 321.671 | 372.369 | 374.554 | 361.031 | 353.873 | 244.072 | 328.302 | 306.805 | 312.3 | 310.587 | 224.59 | 220.055 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,056.11 | 983.876 | 883.561 | 1,092.876 | 1,238.304 | 987.136 | 692.673 | 686.299 | 641.93 | 643.996 | 776.246 | 774.179 | 770.142 | 747.14 | 737.807 | 834.643 | 615.615 | 559.455 | 566.788 | 573.761 | 554.005 |
Goodwill
| 2.737 | 2.737 | 1.493 | 1.742 | 6.066 | 5.675 | 2.488 | 2.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 39.267 | 35.17 | 35.201 | 40.162 | 55.835 | 54.438 | 13.484 | 15.242 | 12.613 | 13.698 | 19.057 | 21.556 | 0 | 6.534 | 4.972 | 21.11 | 16.477 | 15.202 | 0.002 | 56.365 | 13.767 |
Goodwill and Intangible Assets
| 39.267 | 37.907 | 36.694 | 41.904 | 61.901 | 60.113 | 15.972 | 17.939 | 12.613 | 13.698 | 19.057 | 21.556 | 8.127 | 6.534 | 4.972 | 21.11 | 16.477 | 15.202 | 0.002 | 56.365 | 13.767 |
Long Term Investments
| 62.618 | 28.688 | 23.972 | 18.18 | -2.522 | 13.726 | -2.797 | 2.054 | -5.672 | -5.557 | -52.958 | -3.431 | -18.759 | 168.489 | 3.581 | 267.333 | 244.95 | 208.093 | 178.138 | 0 | 0 |
Tax Assets
| 94.996 | 53.091 | 45.563 | 71.952 | 54.042 | 56.477 | 59.783 | 68.456 | 70.831 | 81.588 | 35.557 | 30.58 | 42.653 | 49.881 | 73.23 | 17.272 | 8.329 | 7.584 | 7.546 | 0 | 0 |
Other Non-Current Assets
| -0.001 | 68.029 | 63.5 | 77.316 | 90.425 | 82.557 | 91.11 | 92.991 | 96.592 | 98.76 | 211.988 | 180.611 | 205.6 | 5.788 | 160.564 | -6.768 | 2.843 | 14.092 | 72.754 | -35.931 | 22.431 |
Total Non-Current Assets
| 1,252.99 | 1,171.591 | 1,053.29 | 1,302.228 | 1,442.15 | 1,200.009 | 856.741 | 867.739 | 816.294 | 832.485 | 989.89 | 1,003.495 | 1,007.763 | 977.832 | 980.154 | 1,133.59 | 888.214 | 804.426 | 825.228 | 594.195 | 590.203 |
Total Assets
| 1,727.472 | 1,780.306 | 1,612.97 | 1,972.193 | 1,778.116 | 1,724.227 | 1,303.096 | 1,231.734 | 1,207.791 | 1,154.156 | 1,362.259 | 1,378.049 | 1,368.794 | 1,331.705 | 1,224.226 | 1,461.892 | 1,195.019 | 1,116.726 | 1,135.815 | 818.785 | 810.258 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 215.016 | 311.82 | 227.019 | 193.402 | 154.578 | 161.258 | 147.898 | 129.768 | 139.101 | 139.559 | 179.578 | 177.479 | 199.619 | 0 | 195.259 | 161.078 | 114.161 | 98.235 | 103.598 | 78.664 | 65.668 |
Short Term Debt
| 185.198 | 99.439 | 40.87 | 81.539 | 26.281 | 152.651 | 13.731 | 20.476 | 14.813 | 16.404 | 12.925 | 24.108 | 20.452 | 11.17 | 189.896 | 215.14 | 203.275 | 0 | 141.121 | 0 | 0 |
Tax Payables
| 0.044 | 8.797 | 15.656 | 26.031 | 8.259 | 9.653 | 12.079 | 10.772 | 0.057 | 0 | 0 | 1.313 | 0 | 0 | 2.809 | 0 | 7.629 | 16.651 | 17.969 | 0 | 0 |
Deferred Revenue
| 0.044 | 98.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.894 | 42.495 | 50.656 | 47.506 | 0 | 3.328 | 14.887 | 31.341 | 0 | 18.213 | 0 | 0 |
Other Current Liabilities
| 68.341 | 6.892 | 85.319 | 132.961 | 124.247 | 129.686 | 43.553 | 55.845 | 43.616 | 0.606 | 0.738 | 0.453 | 0.501 | 208.892 | 0.424 | 0.435 | 0.299 | 147.517 | -0.664 | 208.353 | 202.858 |
Total Current Liabilities
| 468.599 | 516.244 | 353.208 | 407.902 | 305.106 | 443.595 | 205.182 | 206.089 | 197.53 | 211.463 | 235.736 | 252.696 | 268.078 | 220.062 | 388.907 | 391.54 | 349.076 | 245.752 | 262.268 | 287.017 | 268.526 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 405.371 | 226.693 | 437.437 | 610.296 | 597.844 | 454.326 | 395.28 | 376.563 | 386.635 | 340.049 | 338.937 | 309.632 | 274.186 | 0 | 155.755 | 250.61 | 46.431 | 42.938 | 46.614 | 0 | 146.081 |
Deferred Revenue Non-Current
| 6.018 | 6.408 | 4.879 | 5.558 | 6.75 | 7.84 | 9.196 | 9.671 | 11.254 | 11.032 | 15.209 | 20.076 | 57.834 | 0 | 7.076 | 3.16 | 7.867 | 13.582 | 11.948 | 13.168 | 17.448 |
Deferred Tax Liabilities Non-Current
| 26.998 | 108.481 | 107.309 | 21.661 | 37.575 | 40.017 | 23.823 | 20.512 | 20.56 | 21.948 | 27.633 | 31.745 | 28.289 | 23.649 | 23.467 | 26.215 | 23.865 | 46.137 | 66.177 | 0 | 0 |
Other Non-Current Liabilities
| 164.879 | 104.342 | 84.619 | 76.647 | 155.908 | 81.153 | 27.381 | 57.334 | 23.594 | 26.736 | 34.444 | 39.176 | 20.244 | 321.638 | 72.124 | 60.803 | 22.013 | 25.916 | 11.707 | 120.821 | 13.256 |
Total Non-Current Liabilities
| 603.266 | 445.924 | 634.244 | 714.162 | 798.077 | 583.336 | 455.68 | 464.08 | 442.043 | 399.765 | 416.223 | 400.629 | 380.553 | 345.287 | 258.422 | 340.788 | 100.176 | 128.573 | 136.446 | 133.989 | 176.785 |
Total Liabilities
| 1,071.865 | 962.168 | 987.452 | 1,122.064 | 1,103.183 | 1,026.931 | 660.862 | 670.169 | 639.573 | 611.228 | 651.959 | 653.325 | 648.631 | 565.349 | 647.329 | 732.328 | 449.252 | 374.325 | 398.714 | 421.006 | 445.311 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 221.645 | 221.645 | 221.645 | 221.645 | 221.645 | 221.645 | 221.645 | 225.245 | 225.245 | 225.245 | 225.245 | 225.245 | 232.212 | 232.212 | 157.41 | 157.41 | 157.41 | 152.82 | 15.282 | 114.615 | 114.615 |
Retained Earnings
| -24.72 | 247.22 | -190.409 | -32.005 | -34.459 | 57.934 | -0.65 | -70.406 | -59.262 | -140.909 | 4.311 | 43.031 | 41.192 | 64.711 | -5.44 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 154.621 | 274.454 | 123.757 | 210.111 | 32.727 | 28.943 | 228.443 | 201.537 | 94.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 182.516 | -42.43 | 357.667 | 313.672 | 436.77 | 370.502 | 182.893 | 197.955 | 307.273 | 458.592 | 480.744 | 456.448 | 446.759 | 469.433 | 424.927 | 572.154 | 588.351 | 586.179 | 721.513 | 279.894 | 250.332 |
Total Shareholders Equity
| 534.062 | 700.889 | 512.66 | 713.423 | 656.683 | 679.024 | 632.331 | 554.331 | 568.218 | 542.928 | 710.3 | 724.724 | 720.163 | 766.356 | 576.897 | 729.564 | 745.761 | 738.999 | 736.795 | 394.509 | 364.947 |
Total Equity
| 649.589 | 818.138 | 625.518 | 850.129 | 674.933 | 697.296 | 642.234 | 561.565 | 568.218 | 542.928 | 710.3 | 724.724 | 720.163 | 766.356 | 576.897 | 729.564 | 745.764 | 740.7 | 736.948 | 396.144 | 364.947 |
Total Liabilities & Shareholders Equity
| 1,727.472 | 1,780.306 | 1,612.97 | 1,972.193 | 1,778.116 | 1,724.227 | 1,303.096 | 1,231.734 | 1,207.791 | 1,154.156 | 1,362.259 | 1,378.049 | 1,368.794 | 1,331.705 | 1,224.226 | 1,461.892 | 1,195.019 | 1,116.726 | 1,135.815 | 818.785 | 810.258 |