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 | 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 |
Kwartał | Q1 | 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 |
Aktywa | 0.0 | 558.3 | 597.9 | 869.1 | 884.7 | 947.2 | 940.5 | 955.9 | 972.5 | 1 015.8 | 1 018.6 | 1 059.2 | 1 096.1 | 1 178.4 | 1 176.8 | 1 183.2 | 1 233.1 | 1 274.4 | 1 266.5 | 1 308.8 | 1 378.2 | 1 457.3 | 1 422.5 | 1 416.2 | 1 438.8 | 1 429.9 | 1 505.1 | 1 607.7 | 1 729.5 | 2 708.3 | 2 755.3 | 2 805.1 | 3 065.6 | 3 039.7 | 3 198.8 | 3 136.9 | 3 304.3 | 3 085.2 | 3 115.8 | 2 994.9 | 3 049.2 | 3 055.1 | 3 040.1 |
Aktywa trwałe | (97.9) | 123.5 | 597.9 | 152.4 | 156.3 | 156.5 | 157.8 | 157.9 | 160.2 | 185.0 | 184.5 | 181.1 | 193.4 | 209.3 | 210.5 | 207.1 | 204.8 | 247.6 | 249.4 | 257.6 | 224.4 | 231.6 | 247.2 | 285.7 | 286.0 | 275.9 | 279.5 | 282.9 | 291.4 | 785.4 | 798.2 | 865.4 | 871.9 | 922.2 | 943.6 | 948.7 | 917.1 | 921.3 | 928.6 | 918.8 | 921.0 | 875.3 | 871.0 |
Rzeczowe aktywa trwałe netto | 0.0 | 98.2 | 0.0 | 100.3 | 124.4 | 99.9 | 98.8 | 100.8 | 102.0 | 125.5 | 125.8 | 123.6 | 124.5 | 124.9 | 123.7 | 122.9 | 120.9 | 118.5 | 116.7 | 115.8 | 89.7 | 93.2 | 100.5 | 121.8 | 135.7 | 139.2 | 144.6 | 148.4 | 152.8 | 184.2 | 189.2 | 207.5 | 232.4 | 294.0 | 306.8 | 324.2 | 336.6 | 366.7 | 377.1 | 375.4 | 381.2 | 428.9 | 426.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 378.7 | 378.7 | 378.7 | 378.7 | 378.7 | 378.7 | 378.7 | 378.7 | 378.7 | 378.7 | 378.7 | 378.7 | 277.8 | 277.8 |
Wartości niematerialne i prawne | 0.0 | 16.8 | 0.0 | 16.6 | 16.5 | 16.3 | 16.2 | 15.0 | 15.1 | 23.5 | 23.4 | 23.2 | 23.1 | 22.8 | 22.7 | 22.5 | 22.4 | 22.4 | 76.9 | 76.5 | 68.6 | 73.0 | 72.6 | 72.1 | 72.8 | 72.3 | 72.4 | 72.4 | 71.5 | 102.0 | 130.8 | 144.5 | 142.8 | 131.6 | 125.5 | 124.1 | 122.0 | 116.2 | 114.6 | 112.6 | 111.1 | 109.3 | 107.7 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 16.8 | 0.0 | 16.6 | 16.5 | 16.3 | 16.2 | 15.0 | 15.1 | 23.5 | 23.4 | 23.2 | 23.1 | 22.8 | 22.7 | 22.5 | 22.4 | 22.4 | 76.9 | 76.5 | 68.6 | 73.0 | 72.6 | 72.1 | 72.8 | 72.3 | 72.4 | 72.4 | 71.5 | 480.7 | 509.5 | 523.1 | 521.4 | 510.3 | 504.2 | 502.7 | 500.7 | 494.8 | 493.3 | 491.3 | 489.8 | 387.1 | 385.5 |
Należności netto | 0.0 | 255.9 | 0.0 | 236.0 | 235.0 | 233.2 | 188.1 | 209.5 | 184.9 | 182.1 | 199.2 | 241.5 | 255.0 | 277.2 | 285.2 | 316.4 | 268.4 | 252.5 | 298.5 | 402.3 | 489.4 | 531.8 | 442.6 | 404.0 | 348.3 | 384.7 | 335.2 | 401.0 | 378.9 | 603.5 | 640.8 | 646.6 | 632.4 | 865.7 | 869.3 | 943.0 | 1 081.0 | 956.2 | 922.0 | 966.5 | 812.4 | 955.4 | 863.9 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.7 | 19.3 | 18.9 | 18.8 | 30.0 | 53.2 | 54.4 | 49.5 | 49.4 | 42.5 | 43.7 | 51.8 | 51.7 | (16.4) | (17.9) | (127.8) | (166.1) | 3.5 | (75.4) | (236.4) | (209.2) | 26.5 | (85.7) | 1.5 | (56.9) | (100.2) | (101.5) | (25.1) | (95.0) | (79.4) | 27.0 | (135.5) | 20.1 | (82.1) | (183.6) |
Aktywa obrotowe | 97.9 | 434.7 | 125.3 | 716.7 | 728.4 | 790.7 | 782.7 | 798.0 | 812.3 | 830.9 | 834.1 | 878.0 | 902.7 | 969.1 | 966.3 | 976.1 | 1 028.2 | 1 026.9 | 1 017.2 | 1 051.3 | 1 153.8 | 1 225.7 | 1 175.3 | 1 130.4 | 1 152.8 | 1 154.0 | 1 225.6 | 1 324.8 | 1 438.1 | 1 923.0 | 1 957.1 | 1 939.8 | 2 193.7 | 2 117.5 | 2 255.2 | 2 188.2 | 2 387.2 | 2 163.9 | 2 187.1 | 2 076.0 | 2 128.2 | 2 179.8 | 2 169.0 |
Środki pieniężne i Inwestycje | 97.9 | 125.3 | 125.3 | 373.0 | 400.2 | 207.7 | 251.5 | 199.1 | 315.3 | 231.8 | 115.8 | 103.9 | 52.8 | 403.7 | 116.4 | 123.5 | 143.4 | 338.0 | 181.7 | 170.0 | 119.9 | 464.6 | 215.6 | 351.7 | 367.2 | 466.2 | 316.2 | 425.5 | 413.5 | 540.3 | 369.5 | 280.7 | 379.1 | 391.5 | 426.0 | 325.5 | 315.8 | 368.4 | 327.8 | 350.5 | 381.7 | 420.3 | 437.2 |
Zapasy | 0.0 | 61.4 | 0.0 | 65.8 | 105.2 | 108.8 | 131.0 | 123.4 | 121.2 | 127.8 | 144.3 | 133.0 | 173.7 | 196.9 | 253.0 | 231.3 | 291.2 | 280.1 | 277.5 | 208.8 | 264.0 | 222.5 | 247.1 | 235.9 | 310.5 | 296.3 | 378.3 | 421.6 | 565.9 | 762.6 | 880.5 | 958.9 | 1 149.6 | 839.1 | 939.6 | 905.9 | 975.5 | 825.3 | 877.3 | 746.6 | 869.7 | 762.2 | 831.5 |
Inwestycje krótkoterminowe | 195.8 | 0.0 | 250.5 | 42.0 | 0.0 | -0.0 | -0.0 | -0.0 | (0.7) | (4.3) | (3.9) | (3.8) | (3.6) | (3.5) | (3.7) | 297.0 | 0.0 | (1.5) | (1.5) | (0.5) | (0.6) | 72.1 | 81.7 | 188.0 | 222.8 | 37.7 | 115.0 | 269.9 | 244.3 | 35.3 | 149.1 | 101.3 | 142.4 | 180.8 | 190.9 | 114.7 | 142.2 | 106.4 | 111.9 | 154.2 | 207.0 | 102.1 | 203.6 |
Środki pieniężne i inne aktywa pieniężne | (97.9) | 125.3 | (125.3) | 373.0 | 400.2 | 207.7 | 251.5 | 199.1 | 315.3 | 231.8 | 115.8 | 103.9 | 52.8 | 403.7 | 116.4 | 123.5 | 143.4 | 338.0 | 181.7 | 170.0 | 119.9 | 392.5 | 133.8 | 163.7 | 144.4 | 428.5 | 201.2 | 155.6 | 169.2 | 505.0 | 220.4 | 179.4 | 236.7 | 210.8 | 235.1 | 210.8 | 173.6 | 261.9 | 215.9 | 196.3 | 174.8 | 318.2 | 233.6 |
Należności krótkoterminowe | 0.0 | 65.3 | 0.0 | 62.5 | 56.5 | 79.9 | 57.3 | 69.6 | 72.7 | 75.8 | 55.3 | 65.2 | 74.3 | 111.9 | 80.2 | 88.6 | 100.1 | 127.9 | 133.4 | 141.5 | 172.4 | 163.2 | 147.2 | 136.4 | 159.0 | 135.9 | 140.1 | 177.9 | 242.0 | 424.5 | 390.8 | 435.4 | 483.5 | 581.1 | 566.3 | 567.9 | 576.5 | 501.2 | 457.7 | 487.2 | 394.9 | 547.7 | 521.3 |
Dług krótkoterminowy | 0.0 | 16.0 | 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 | 120.0 | 60.0 | 50.0 | 35.0 | 0.5 | 4.1 | 30.0 | 30.0 | 74.4 | 77.9 | 63.9 | 63.9 | 67.5 | 75.3 | 61.4 | 61.2 | 114.2 | 102.8 | 95.3 | 0.0 | 0.0 | 1.8 |
Zobowiązania krótkoterminowe | 0.0 | 149.7 | 0.0 | 163.5 | 177.1 | 205.3 | 190.1 | 166.2 | 171.6 | 199.3 | 189.4 | 212.9 | 224.4 | 289.5 | 275.3 | 252.5 | 294.6 | 319.9 | 299.5 | 292.9 | 365.8 | 450.9 | 402.3 | 365.7 | 390.4 | 352.9 | 411.3 | 487.6 | 588.4 | 1 495.0 | 1 415.6 | 1 383.0 | 1 633.2 | 1 585.9 | 1 701.5 | 1 572.7 | 1 716.9 | 1 509.6 | 1 515.2 | 1 408.1 | 1 382.8 | 1 470.7 | 1 442.4 |
Rozliczenia międzyokresowe | 0.0 | 21.4 | 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 | 29.6 | 21.2 | 179.3 | 196.4 | (0.5) | 240.5 | 266.7 | 303.5 | 965.1 | 0.0 | 0.0 | 839.5 | 649.1 | 792.1 | 916.5 | 1 049.5 | 878.5 | 926.2 | 813.3 | 694.4 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 9.1 | 190.4 | 9.0 | 9.0 | 14.6 | 14.5 | 14.3 | 14.1 | 17.4 | 17.2 | 17.1 | 16.9 | 15.3 | 15.1 | 14.3 | 6.1 | 10.1 | 9.8 | 26.7 | 27.5 | 27.5 | 28.2 | 27.6 | 26.3 | 30.6 | 32.3 | 32.0 | 29.8 | 60.3 | 165.2 | 217.0 | 209.9 | 187.5 | 186.3 | 242.8 | 252.5 | 190.5 | 189.3 | 169.8 | 215.2 | 190.0 | 170.8 |
Rezerwy z tytułu odroczonego podatku | 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 | (8.6) | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | 1.2 | 1.7 | 2.8 | 2.5 | 1.7 | 2.3 | 1.9 | 1.9 | 2.6 | 12.1 | 14.2 | 16.7 | 13.8 | 12.9 | 14.2 | 12.7 | 7.1 | 8.4 | 6.9 | 5.8 | 5.3 | 4.9 | 4.6 |
Zobowiązania długoterminowe | 0.0 | 9.1 | 190.4 | 9.0 | 9.0 | 14.6 | 14.5 | 14.3 | 14.1 | 17.4 | 17.2 | 17.1 | 16.9 | 15.3 | 15.1 | 14.3 | 6.1 | 10.1 | 9.8 | 26.7 | 27.5 | 27.5 | 28.2 | 27.6 | 26.3 | 30.6 | 32.3 | 32.0 | 29.8 | 60.3 | 165.2 | 217.0 | 209.9 | 187.5 | 186.3 | 242.8 | 252.5 | 190.5 | 189.3 | 169.8 | 215.2 | 190.0 | 170.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 4.0 | 4.0 | 0.5 | 0.0 | 3.6 | 0.0 | 0.2 | 2.4 | 10.9 | 10.7 | 9.0 | 6.6 | 4.9 | 5.1 |
Zobowiązania ogółem | 0.0 | 158.8 | 190.4 | 172.5 | 186.1 | 219.9 | 204.6 | 180.5 | 185.7 | 216.7 | 206.6 | 229.9 | 241.3 | 304.7 | 290.4 | 266.8 | 300.7 | 330.0 | 309.3 | 319.6 | 393.2 | 478.5 | 430.6 | 393.3 | 416.7 | 383.5 | 443.5 | 519.6 | 618.2 | 1 555.3 | 1 580.7 | 1 600.0 | 1 843.2 | 1 773.4 | 1 887.8 | 1 815.5 | 1 969.4 | 1 700.1 | 1 704.5 | 1 578.0 | 1 598.0 | 1 660.6 | 1 613.1 |
Kapitał (fundusz) podstawowy | 0.0 | 75.0 | 0.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.7 | 100.7 | 100.7 | 100.7 | 302.1 | 302.4 | 302.3 | 302.3 | 302.3 | 302.3 | 302.3 | 302.3 | 302.3 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 300.7 | 294.2 | 294.2 | 294.2 |
Zyski zatrzymane | 0.0 | 165.1 | 0.0 | 190.1 | 192.2 | 214.8 | 223.5 | 248.1 | 259.6 | 275.5 | 287.1 | 302.1 | 321.8 | 332.2 | 344.0 | 372.0 | 387.2 | 399.0 | 413.4 | 444.2 | 458.4 | 458.8 | 477.5 | 518.7 | 521.1 | 539.4 | 554.3 | 582.1 | 605.2 | 637.3 | 659.1 | 686.8 | 702.2 | 734.6 | 782.1 | 789.2 | 801.5 | 846.1 | 875.6 | 881.5 | 909.6 | 849.1 | 881.7 |
Kapitał własny | 338.3 | 399.5 | 407.5 | 696.6 | 698.6 | 727.3 | 735.9 | 775.4 | 786.7 | 799.1 | 812.0 | 829.2 | 854.8 | 873.7 | 886.5 | 916.4 | 932.4 | 944.4 | 957.3 | 989.3 | 984.9 | 978.8 | 991.9 | 1 022.9 | 1 022.1 | 1 046.4 | 1 061.5 | 1 088.1 | 1 111.3 | 1 153.0 | 1 174.6 | 1 205.1 | 1 222.5 | 1 266.3 | 1 311.0 | 1 321.4 | 1 334.9 | 1 385.1 | 1 411.3 | 1 416.9 | 1 451.3 | 1 394.4 | 1 426.9 |
Udziały mniejszościowe | 0.0 | 1.8 | 3.9 | 3.8 | 3.8 | 3.9 | 3.8 | 3.8 | 3.7 | 3.9 | 3.9 | 3.7 | 3.6 | 3.6 | 3.5 | 4.3 | 4.0 | 3.7 | 3.4 | 3.2 | 3.1 | 2.7 | 0.6 | 3.2 | 2.7 | 3.0 | 2.8 | 2.7 | 2.6 | 4.5 | 4.5 | 4.4 | 4.5 | 4.6 | 2.1 | 3.2 | 5.4 | 6.3 | 6.3 | 6.2 | 6.4 | 6.8 | 6.8 |
Pasywa | 338.3 | 558.3 | 597.9 | 869.1 | 884.7 | 947.2 | 940.5 | 955.9 | 972.5 | 1 015.8 | 1 018.6 | 1 059.2 | 1 096.1 | 1 178.4 | 1 176.8 | 1 183.2 | 1 233.1 | 1 274.4 | 1 266.5 | 1 308.8 | 1 378.2 | 1 457.3 | 1 422.5 | 1 416.2 | 1 438.8 | 1 429.9 | 1 505.1 | 1 607.7 | 1 729.5 | 2 708.3 | 2 755.3 | 2 805.1 | 3 065.6 | 3 039.7 | 3 198.8 | 3 136.9 | 3 304.3 | 3 085.2 | 3 115.8 | 2 994.9 | 3 049.2 | 3 055.1 | 3 040.1 |
Inwestycje | 195.8 | 0.0 | 250.5 | 0.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 15.0 | 15.0 | 15.0 | 26.4 | 49.7 | 50.7 | 49.5 | 49.4 | 41.0 | 42.2 | 51.3 | 51.1 | 55.8 | 63.9 | 60.2 | 56.8 | 41.2 | 39.5 | 33.5 | 35.1 | 61.8 | 63.4 | 102.9 | 85.4 | 80.5 | 89.4 | 89.6 | 47.3 | 27.0 | 27.0 | 18.7 | 227.1 | 20.0 | 20.0 |
Dług | 0.0 | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 120.0 | 60.0 | 50.0 | 35.0 | 0.7 | 4.1 | 30.0 | 30.0 | 83.8 | 171.0 | 207.3 | 206.8 | 187.5 | 195.2 | 240.2 | 257.2 | 246.4 | 236.3 | 211.5 | 163.1 | 139.3 | 123.2 |
Środki pieniężne i inne aktywa pieniężne | (97.9) | 125.3 | (125.3) | 373.0 | 400.2 | 207.7 | 251.5 | 199.1 | 315.3 | 231.8 | 115.8 | 103.9 | 52.8 | 403.7 | 116.4 | 123.5 | 143.4 | 338.0 | 181.7 | 170.0 | 119.9 | 392.5 | 133.8 | 163.7 | 144.4 | 428.5 | 201.2 | 155.6 | 169.2 | 505.0 | 220.4 | 179.4 | 236.7 | 210.8 | 235.1 | 210.8 | 173.6 | 261.9 | 215.9 | 196.3 | 174.8 | 318.2 | 233.6 |
Dług netto | 97.9 | (109.3) | 125.3 | (373.0) | (400.2) | (207.7) | (251.5) | (199.1) | (315.3) | (231.8) | (115.8) | (103.9) | (52.8) | (395.0) | (116.4) | (123.5) | (143.4) | (338.0) | (181.7) | (170.0) | (119.9) | (272.5) | (73.8) | (113.7) | (109.4) | (427.8) | (197.1) | (125.6) | (139.2) | (421.2) | (49.4) | 27.9 | (29.9) | (23.2) | (39.9) | 29.4 | 83.6 | (15.5) | 20.4 | 15.2 | 57.7 | (178.9) | (110.4) |
Ticker | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS | 603066.SS |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |