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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2018 | 2018 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 |
Kwartał | Q2 | Q4 | Q1 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q2 | Q4 |
Aktywa | 1 332.6 | 1 488.1 | 0.0 | 1 700.1 | 1 700.1 | 1 759.7 | 1 759.7 | 2 066.1 | 2 066.1 | 2 107.2 | 2 107.2 | 2 379.8 | 2 252.9 | 2 152.5 | 2 152.5 | 4 183.0 | 4 183.0 | 3 696.8 | 3 696.8 | 3 846.4 | 3 846.4 | 3 857.0 | 4 383.5 |
Aktywa trwałe | 316.5 | 338.8 | (55.2) | 392.9 | 392.9 | 407.4 | 407.4 | 366.2 | 366.2 | 377.7 | 377.7 | 385.9 | 383.4 | 391.9 | 391.9 | 493.8 | 493.8 | 488.0 | 488.0 | 483.9 | 483.9 | 504.7 | 483.7 |
Rzeczowe aktywa trwałe netto | 23.3 | 19.0 | 0.0 | 19.4 | 19.4 | 11.0 | 11.0 | 11.0 | 11.0 | 14.6 | 14.6 | 16.0 | 14.1 | 10.8 | 10.8 | 46.1 | 46.1 | 46.1 | 46.1 | 47.2 | 46.0 | 52.3 | 48.9 |
Wartość firmy | 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 |
Wartości niematerialne i prawne | 2.7 | 2.6 | 0.0 | 2.2 | 2.2 | 2.0 | 2.0 | 1.8 | 1.8 | 1.6 | 1.6 | 2.9 | 2.9 | 2.7 | 2.7 | 2.4 | 2.4 | 2.2 | 2.2 | 1.9 | 3.2 | 7.7 | 17.0 |
Wartość firmy i wartości niematerialne i prawne | 2.7 | 2.6 | 0.0 | 2.2 | 2.2 | 2.0 | 2.0 | 1.8 | 1.8 | 1.6 | 1.6 | 2.9 | 2.9 | 2.7 | 2.7 | 2.4 | 2.4 | 2.2 | 2.2 | 1.9 | 3.2 | 7.7 | 17.0 |
Należności netto | 831.0 | 970.0 | 0.0 | 1 119.7 | 1 119.7 | 1 232.5 | 1 232.5 | 1 467.0 | 1 467.0 | 1 526.2 | 1 526.2 | 1 733.3 | 1 733.3 | 1 613.4 | 1 613.4 | 2 616.2 | 1 798.8 | 2 468.7 | 2 468.7 | 2 883.0 | 2 883.0 | 3 020.1 | 3 563.4 |
Inwestycje długoterminowe | 78.9 | 129.3 | 0.0 | 237.9 | 237.9 | 253.7 | 253.7 | 278.4 | 278.4 | 283.6 | (1.6) | 288.5 | 288.5 | 298.7 | 298.7 | 348.8 | 290.5 | 347.0 | 347.0 | 340.3 | 340.3 | 340.4 | 310.9 |
Aktywa obrotowe | 1 016.2 | 1 149.3 | 55.2 | 1 307.2 | 1 307.2 | 1 352.3 | 1 352.3 | 1 699.9 | 1 699.9 | 1 729.4 | 1 729.4 | 1 993.9 | 1 869.4 | 1 760.6 | 1 760.6 | 3 689.2 | 3 689.2 | 3 208.8 | 3 208.8 | 3 362.5 | 3 362.5 | 3 352.2 | 3 899.9 |
Środki pieniężne i Inwestycje | 86.9 | 55.2 | 55.2 | 73.6 | 73.6 | 36.9 | 36.9 | 144.0 | 144.0 | 103.7 | 103.7 | 47.5 | 46.7 | 29.8 | 29.8 | 220.2 | 220.2 | 131.1 | 131.1 | 210.4 | 210.4 | 61.2 | 122.8 |
Zapasy | 13.4 | 17.2 | 0.0 | 25.4 | 11.0 | 50.3 | 20.0 | 41.6 | 20.7 | 32.8 | 21.1 | 39.1 | 25.6 | 26.2 | 26.2 | 151.5 | 36.2 | 63.3 | 63.3 | 63.0 | 26.8 | 20.8 | 14.8 |
Inwestycje krótkoterminowe | (48.1) | (89.0) | 110.5 | 0.0 | 0.0 | 0.0 | (178.5) | 0.0 | (203.0) | 0.0 | 285.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 58.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 86.9 | 55.2 | (55.2) | 73.6 | 73.6 | 36.9 | 36.9 | 144.0 | 144.0 | 103.7 | 103.7 | 47.5 | 46.7 | 29.8 | 29.8 | 220.2 | 220.2 | 131.1 | 131.1 | 210.4 | 210.4 | 61.2 | 122.8 |
Należności krótkoterminowe | 396.4 | 461.1 | 0.0 | 502.7 | 502.7 | 531.1 | 531.1 | 703.4 | 703.4 | 673.0 | 673.0 | 943.4 | 838.4 | 713.3 | 713.3 | 1 237.5 | 1 237.5 | 1 131.5 | 1 131.5 | 1 389.2 | 1 389.2 | 1 354.1 | 1 578.1 |
Dług krótkoterminowy | 366.8 | 418.5 | 0.0 | 436.1 | 440.0 | 455.1 | 455.6 | 430.0 | 430.6 | 467.6 | 470.0 | 479.6 | 482.6 | 561.8 | 563.0 | 974.8 | 977.4 | 741.5 | 744.6 | 726.3 | 728.3 | 778.3 | 885.6 |
Zobowiązania krótkoterminowe | 893.8 | 1 045.1 | 0.0 | 1 205.8 | 1 205.8 | 1 244.9 | 1 244.9 | 1 523.6 | 1 523.6 | 1 464.0 | 1 464.0 | 1 738.2 | 1 621.1 | 1 561.9 | 1 561.9 | 3 172.5 | 3 172.5 | 2 944.8 | 2 944.8 | 2 985.3 | 2 985.3 | 2 965.4 | 3 578.5 |
Rozliczenia międzyokresowe | (2.3) | (1.9) | 0.0 | 0.0 | (3.9) | 0.0 | (0.5) | 0.0 | (0.6) | 0.0 | 29.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.0) | 0.0 | 0.0 |
Zobowiązania długoterminowe | 133.6 | 103.5 | 0.0 | 86.9 | 86.9 | 81.8 | 81.8 | 58.8 | 58.8 | 62.7 | 62.7 | 37.5 | 37.0 | 37.5 | 37.5 | 92.5 | 92.5 | 91.1 | 91.1 | 91.7 | 91.7 | 97.7 | 9.8 |
Rezerwy z tytułu odroczonego podatku | 0.8 | 1.5 | 0.0 | 0.0 | 7.7 | 0.0 | 6.5 | 0.0 | 8.5 | 0.0 | 9.9 | 0.0 | 10.3 | 0.0 | 11.3 | 0.0 | 12.8 | 0.0 | 12.1 | 0.0 | 10.5 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 133.6 | 103.5 | 0.0 | 86.9 | 86.9 | 81.8 | 81.8 | 58.8 | 58.8 | 62.7 | 62.7 | 37.5 | 37.0 | 37.5 | 37.5 | 92.5 | 92.5 | 91.1 | 91.1 | 91.7 | 91.7 | 97.7 | 9.8 |
Zobowiązania z tytułu leasingu | 4.9 | 4.0 | 0.0 | 8.1 | 8.1 | 0.8 | 0.8 | 0.9 | 0.9 | 5.2 | 5.2 | 5.4 | 4.7 | 2.5 | 2.5 | 3.4 | 3.4 | 2.4 | 2.4 | 3.3 | 3.3 | 8.2 | 7.1 |
Zobowiązania ogółem | 1 027.5 | 1 148.7 | 0.0 | 1 292.7 | 1 292.7 | 1 326.6 | 1 326.6 | 1 582.3 | 1 582.3 | 1 526.7 | 1 526.7 | 1 775.7 | 1 658.1 | 1 599.5 | 1 599.5 | 3 265.0 | 3 265.0 | 3 035.9 | 3 035.9 | 3 077.0 | 3 077.0 | 3 063.1 | 3 588.3 |
Kapitał (fundusz) podstawowy | 160.6 | 165.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Zyski zatrzymane | 150.2 | 185.4 | 0.0 | 74.9 | 74.9 | 96.1 | 96.1 | 143.4 | 143.4 | 159.8 | 159.8 | 178.3 | 178.3 | 130.9 | 130.9 | 142.5 | 73.0 | 168.0 | 168.0 | 262.4 | 183.1 | 313.3 | 0.0 |
Kapitał własny | 305.2 | 339.4 | 339.4 | 407.4 | 407.4 | 433.0 | 433.0 | 483.8 | 483.8 | 580.5 | 580.5 | 604.1 | 594.8 | 553.0 | 553.0 | 918.0 | 918.0 | 660.9 | 660.9 | 769.5 | 769.5 | 793.8 | 795.2 |
Udziały mniejszościowe | 0.4 | 1.5 | 0.0 | 5.1 | 5.1 | 9.3 | 9.3 | 9.6 | 9.6 | 9.7 | 9.7 | 9.4 | 9.4 | 7.0 | 7.0 | 50.3 | 50.3 | 109.0 | 109.0 | 119.9 | 119.9 | 129.2 | 126.2 |
Pasywa | 1 332.6 | 1 488.1 | 339.4 | 1 700.1 | 1 700.1 | 1 759.7 | 1 759.7 | 2 066.1 | 2 066.1 | 2 107.2 | 2 107.2 | 2 379.8 | 2 252.9 | 2 152.5 | 2 152.5 | 4 183.0 | 4 183.0 | 3 696.8 | 3 696.8 | 3 846.4 | 3 846.4 | 3 857.0 | 4 383.5 |
Inwestycje | 78.9 | 129.3 | 110.5 | 237.9 | 237.9 | 253.7 | 253.7 | 278.4 | 278.4 | 283.6 | 283.6 | 288.5 | 288.5 | 298.7 | 298.7 | 348.8 | 348.8 | 347.0 | 347.0 | 340.3 | 340.3 | 340.4 | 310.9 |
Dług | 499.6 | 520.6 | 0.0 | 515.3 | 519.2 | 530.4 | 530.9 | 480.3 | 480.9 | 520.4 | 522.7 | 506.7 | 509.2 | 588.0 | 589.3 | 1 054.5 | 1 057.1 | 820.5 | 823.7 | 807.5 | 809.5 | 864.4 | 891.7 |
Środki pieniężne i inne aktywa pieniężne | 86.9 | 55.2 | (55.2) | 73.6 | 73.6 | 36.9 | 36.9 | 144.0 | 144.0 | 103.7 | 103.7 | 47.5 | 46.7 | 29.8 | 29.8 | 220.2 | 220.2 | 131.1 | 131.1 | 210.4 | 210.4 | 61.2 | 122.8 |
Dług netto | 412.7 | 465.3 | 55.2 | 441.7 | 445.6 | 493.5 | 494.0 | 336.3 | 336.9 | 416.7 | 419.1 | 459.2 | 462.6 | 558.2 | 559.4 | 834.3 | 836.9 | 689.4 | 692.6 | 597.1 | 599.1 | 803.3 | 769.0 |
Ticker | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK | 1855.HK |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |