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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
Aktywa | 0.0 | 890.0 | 832.0 | 1 285.5 | 1 225.5 | 1 296.4 | 1 316.8 | 1 610.4 | 1 568.4 | 1 647.8 | 1 640.1 | 1 855.9 | 1 907.4 | 2 062.7 | 2 206.4 | 2 387.6 | 2 467.7 | 2 421.2 | 2 586.1 | 2 543.7 | 2 636.8 | 2 965.1 | 2 987.5 | 2 969.6 | 2 900.8 | 3 011.8 | 2 889.0 | 2 947.2 | 2 965.5 | 2 872.3 | 2 722.3 | 2 740.4 | 2 660.2 | 2 729.0 | 2 660.5 |
Aktywa trwałe | (47.7) | 30.5 | 48.0 | 52.8 | 64.0 | 95.2 | 168.9 | 241.3 | 267.6 | 399.9 | 451.5 | 501.5 | 551.5 | 729.1 | 884.1 | 898.1 | 1 053.0 | 1 060.5 | 1 323.6 | 1 278.1 | 1 434.6 | 1 371.2 | 1 535.7 | 1 397.1 | 1 379.3 | 1 497.1 | 1 539.5 | 1 563.7 | 1 606.0 | 1 474.9 | 1 485.5 | 1 456.4 | 1 426.0 | 1 344.8 | 1 387.1 |
Rzeczowe aktywa trwałe netto | 0.0 | 14.5 | 14.2 | 14.3 | 14.4 | 16.4 | 7.7 | 14.6 | 16.2 | 16.5 | 16.3 | 17.6 | 16.8 | 16.3 | 16.0 | 16.7 | 15.9 | 14.8 | 18.4 | 16.8 | 16.0 | 27.8 | 25.3 | 23.3 | 21.7 | 20.0 | 19.8 | 17.6 | 15.8 | 27.7 | 25.2 | 25.0 | 9.7 | 27.4 | 50.3 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 20.7 | 20.7 | 30.0 | 33.0 | 33.4 | 33.4 | 33.4 | 33.4 | 33.4 | 37.9 | 39.1 | 39.1 | 39.1 | 39.1 | 36.4 | 36.4 | 36.4 | 36.4 | 21.5 | 21.5 | 21.5 | 21.5 | 7.5 | 7.5 | 7.5 | 7.5 | 4.2 | 4.2 |
Wartości niematerialne i prawne | 0.0 | 1.2 | 1.2 | 1.4 | 1.4 | 1.4 | 1.5 | 1.4 | 1.5 | 1.6 | 1.6 | 1.6 | 1.5 | 1.6 | 1.8 | 1.7 | 1.7 | 1.7 | 16.8 | 1.7 | 1.6 | 16.9 | 16.6 | 15.0 | 14.7 | 14.4 | 14.1 | 13.7 | 13.4 | 12.7 | 12.4 | 12.1 | 11.8 | 11.5 | 11.1 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 1.2 | 1.2 | 1.4 | 1.4 | 1.4 | 1.5 | 22.1 | 22.2 | 31.6 | 34.6 | 35.0 | 34.9 | 35.0 | 35.1 | 35.1 | 39.6 | 40.7 | 55.9 | 40.8 | 40.7 | 53.2 | 52.9 | 51.4 | 51.1 | 35.9 | 35.6 | 35.3 | 35.0 | 20.2 | 19.9 | 19.6 | 19.3 | 15.6 | 15.3 |
Należności netto | 0.0 | 301.8 | 255.7 | 311.7 | 332.5 | 360.0 | 318.7 | 322.9 | 349.3 | 391.9 | 333.9 | 361.7 | 396.0 | 425.5 | 854.3 | 936.3 | 927.6 | 972.4 | 850.7 | 913.3 | 863.0 | 1 217.7 | 1 098.0 | 1 240.4 | 1 085.9 | 1 110.6 | 877.7 | 989.1 | 901.5 | 980.2 | 819.8 | 931.1 | 800.2 | 855.9 | 746.7 |
Inwestycje długoterminowe | 0.0 | 0.8 | 0.8 | 0.8 | 0.0 | 71.9 | 80.9 | 123.3 | 147.3 | 265.9 | (73.4) | 52.1 | 444.0 | 666.8 | 19.3 | (51.0) | 0.4 | 164.5 | 81.9 | 104.4 | 69.8 | 55.2 | 97.9 | 105.4 | 56.5 | 80.4 | 84.3 | 88.2 | 152.9 | 148.2 | 147.9 | 149.4 | 149.7 | 0.0 | 0.0 |
Aktywa obrotowe | 47.7 | 859.6 | 784.0 | 1 232.7 | 1 161.6 | 1 201.2 | 1 147.9 | 1 369.1 | 1 300.8 | 1 248.0 | 1 188.6 | 1 354.4 | 1 355.9 | 1 333.5 | 1 322.3 | 1 489.5 | 1 414.6 | 1 360.7 | 1 262.5 | 1 265.6 | 1 202.1 | 1 593.9 | 1 451.8 | 1 572.6 | 1 521.5 | 1 514.6 | 1 349.5 | 1 383.6 | 1 359.5 | 1 397.4 | 1 236.9 | 1 284.0 | 1 234.3 | 1 384.2 | 1 273.4 |
Środki pieniężne i Inwestycje | 47.7 | 89.5 | 50.6 | 386.3 | 170.7 | 110.2 | 174.5 | 228.0 | 290.6 | 113.8 | 356.3 | 422.7 | 537.3 | 348.4 | 425.9 | 494.4 | 396.3 | 258.5 | 319.0 | 291.0 | 231.1 | 303.9 | 218.2 | 163.8 | 194.3 | 181.9 | 179.1 | 186.9 | 185.5 | 105.6 | 74.9 | 39.3 | 58.4 | 43.3 | 46.3 |
Zapasy | 0.0 | 464.9 | 474.1 | 527.9 | 500.4 | 579.9 | 504.8 | 597.8 | 536.6 | 558.6 | 494.8 | 564.7 | 415.6 | 547.1 | (90.0) | (161.3) | (110.5) | 0.0 | (30.3) | (5.1) | (40.3) | (56.9) | (37.8) | (64.1) | (34.6) | (9.1) | (8.2) | (8.2) | 0.0 | 4.1 | 0.0 | 0.4 | 2.0 | 39.0 | 64.1 |
Inwestycje krótkoterminowe | 95.4 | 0.0 | 0.0 | 2.0 | 1.4 | (70.5) | (79.5) | (122.0) | (146.0) | (246.6) | 167.0 | 74.1 | (336.3) | (557.7) | 90.0 | 161.3 | 110.5 | (53.0) | 30.3 | 5.1 | 40.3 | 56.9 | 37.8 | 33.1 | 34.6 | 9.1 | 8.2 | 8.2 | (56.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 93.9 |
Środki pieniężne i inne aktywa pieniężne | (47.7) | 89.5 | 50.6 | 386.3 | 170.7 | 110.2 | 174.5 | 228.0 | 290.6 | 113.8 | 189.3 | 348.6 | 537.3 | 348.4 | 335.9 | 333.1 | 285.8 | 258.5 | 288.7 | 285.9 | 190.7 | 247.1 | 180.4 | 130.7 | 159.7 | 172.8 | 170.9 | 178.7 | 185.5 | 105.6 | 74.9 | 39.3 | 58.4 | 43.3 | 46.3 |
Należności krótkoterminowe | 0.0 | 314.5 | 220.9 | 288.8 | 244.1 | 321.1 | 207.8 | 285.1 | 246.0 | 380.2 | 265.2 | 314.2 | 227.7 | 423.6 | 341.7 | 362.2 | 414.1 | 468.3 | 443.3 | 457.3 | 513.1 | 782.4 | 704.6 | 677.2 | 562.3 | 697.4 | 548.9 | 608.8 | 618.4 | 668.8 | 530.7 | 562.2 | 542.2 | 721.6 | 661.8 |
Dług krótkoterminowy | 0.0 | 109.1 | 130.0 | 180.0 | 115.0 | 70.0 | 188.0 | 390.0 | 384.0 | 315.1 | 378.5 | 364.0 | 404.0 | 199.8 | 277.8 | 278.8 | 234.4 | 107.1 | 152.0 | 145.9 | 150.6 | 192.5 | 271.6 | 292.4 | 340.2 | 370.4 | 338.0 | 381.6 | 352.7 | 304.9 | 296.3 | 309.8 | 175.9 | 140.0 | 158.0 |
Zobowiązania krótkoterminowe | 0.0 | 465.3 | 391.4 | 520.5 | 398.5 | 451.5 | 458.0 | 749.6 | 699.9 | 765.3 | 699.6 | 733.6 | 686.9 | 792.7 | 822.1 | 817.7 | 818.8 | 740.7 | 752.6 | 681.9 | 750.1 | 1 062.5 | 1 068.7 | 1 053.4 | 992.3 | 1 167.3 | 968.2 | 1 080.7 | 1 065.2 | 1 089.9 | 952.2 | 1 000.6 | 944.2 | 1 148.2 | 1 081.8 |
Rozliczenia międzyokresowe | 0.0 | 34.5 | 36.2 | 35.0 | 38.8 | 59.0 | 60.8 | 73.1 | 65.0 | 68.4 | 55.4 | 51.8 | 54.9 | 66.4 | 192.0 | 166.6 | 153.5 | 156.6 | 137.9 | 74.8 | 81.0 | 82.3 | 2.1 | 0.0 | 2.1 | 1.3 | 1.6 | 89.8 | 0.0 | 1.0 | 0.6 | 4.7 | 11.6 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 50.0 | 45.0 | 45.0 | 40.0 | 40.0 | 40.0 | 102.5 | 282.3 | 366.3 | 391.5 | 501.6 | 675.9 | 739.7 | 746.5 | 901.6 | 940.7 | 953.7 | 965.7 | 986.8 | 972.5 | 962.9 | 962.6 | 1 041.8 | 1 000.8 | 1 052.7 | 1 008.9 | 999.4 | 971.2 | 958.7 | 896.6 | 890.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 1.1 | 0.0 | 3.9 | 0.0 | 3.8 | 0.0 | 1.8 | 1.8 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 50.0 | 45.0 | 45.0 | 40.0 | 40.0 | 40.0 | 102.5 | 282.3 | 366.3 | 391.5 | 501.6 | 675.9 | 739.7 | 746.5 | 901.6 | 940.7 | 953.7 | 965.7 | 986.8 | 972.5 | 962.9 | 962.6 | 1 041.8 | 1 000.8 | 1 052.7 | 1 008.9 | 999.4 | 971.2 | 958.7 | 896.6 | 890.3 |
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 | 4.5 | 3.7 | 2.3 | 10.7 | 10.7 | 9.4 | 9.4 | 8.0 | 8.0 | 6.3 | 6.3 | 4.7 | 4.7 | 3.2 | 1.7 | 10.9 | 11.0 |
Zobowiązania ogółem | 0.0 | 465.3 | 391.4 | 520.5 | 448.5 | 496.5 | 503.0 | 789.6 | 739.9 | 805.3 | 802.1 | 1 015.9 | 1 053.3 | 1 184.1 | 1 323.7 | 1 493.6 | 1 558.6 | 1 487.2 | 1 654.2 | 1 622.5 | 1 703.8 | 2 028.2 | 2 055.5 | 2 025.9 | 1 955.2 | 2 129.9 | 2 010.0 | 2 081.5 | 2 117.9 | 2 098.8 | 1 951.6 | 1 971.8 | 1 902.9 | 2 044.8 | 1 972.2 |
Kapitał (fundusz) podstawowy | 0.0 | 152.5 | 152.5 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 203.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 | 264.3 |
Zyski zatrzymane | 0.0 | 174.7 | 190.5 | 208.2 | 220.3 | 236.1 | 249.9 | 257.0 | 264.6 | 273.9 | 269.3 | 271.3 | 285.5 | 290.6 | 287.4 | 298.6 | 313.3 | 333.0 | 336.4 | 323.5 | 332.6 | 330.8 | 326.0 | 333.6 | 335.6 | 271.5 | 268.3 | 254.7 | 236.0 | 163.4 | 160.5 | 158.1 | 146.7 | 63.9 | 66.9 |
Kapitał własny | 364.1 | 424.8 | 440.6 | 765.0 | 777.0 | 800.0 | 813.7 | 820.9 | 828.5 | 842.5 | 838.0 | 839.9 | 854.1 | 878.5 | 882.8 | 893.9 | 909.1 | 933.9 | 931.9 | 921.2 | 933.0 | 936.9 | 932.0 | 943.7 | 945.6 | 881.8 | 879.1 | 865.8 | 847.6 | 773.4 | 770.7 | 768.6 | 757.3 | 684.2 | 688.3 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 15.9 | 23.4 | 23.4 | 23.8 | 23.4 | 23.6 | 23.5 | 23.5 | 23.4 | 23.4 | 25.0 | 24.9 | 25.2 | 25.6 | 26.0 | 26.4 | 25.0 | 25.1 | 25.4 | 25.6 | 35.2 | 36.4 |
Pasywa | 364.1 | 890.0 | 832.0 | 1 285.5 | 1 225.5 | 1 296.4 | 1 316.8 | 1 610.4 | 1 568.4 | 1 647.8 | 1 640.1 | 1 855.9 | 1 907.4 | 2 062.7 | 2 206.4 | 2 387.6 | 2 467.7 | 2 421.2 | 2 586.1 | 2 543.7 | 2 636.8 | 2 965.1 | 2 987.5 | 2 969.6 | 2 900.8 | 3 011.8 | 2 889.0 | 2 947.2 | 2 965.5 | 2 872.3 | 2 722.3 | 2 740.4 | 2 660.2 | 2 729.0 | 2 660.5 |
Inwestycje | 95.4 | 0.8 | 0.8 | 0.8 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 19.4 | 93.6 | 126.1 | 107.7 | 109.1 | 109.3 | 110.3 | 110.9 | 111.5 | 112.1 | 109.5 | 110.2 | 112.0 | 135.7 | 138.5 | 91.1 | 89.5 | 92.5 | 96.5 | 96.5 | 148.2 | 147.9 | 149.4 | 149.7 | 93.9 | 93.9 |
Dług | 0.0 | 109.1 | 130.0 | 180.0 | 165.0 | 115.0 | 233.0 | 430.0 | 424.0 | 355.1 | 481.1 | 646.3 | 770.3 | 591.3 | 779.4 | 954.7 | 974.2 | 846.4 | 1 046.5 | 1 080.3 | 1 100.0 | 1 142.1 | 1 242.8 | 1 239.7 | 1 279.0 | 1 300.3 | 1 347.8 | 1 356.1 | 1 374.0 | 1 270.7 | 1 257.1 | 1 239.6 | 1 099.2 | 1 012.7 | 1 025.7 |
Środki pieniężne i inne aktywa pieniężne | (47.7) | 89.5 | 50.6 | 386.3 | 170.7 | 110.2 | 174.5 | 228.0 | 290.6 | 113.8 | 189.3 | 348.6 | 537.3 | 348.4 | 335.9 | 333.1 | 285.8 | 258.5 | 288.7 | 285.9 | 190.7 | 247.1 | 180.4 | 130.7 | 159.7 | 172.8 | 170.9 | 178.7 | 185.5 | 105.6 | 74.9 | 39.3 | 58.4 | 43.3 | 46.3 |
Dług netto | 47.7 | 19.6 | 79.4 | (206.3) | (5.7) | 4.8 | 58.5 | 202.0 | 133.4 | 241.3 | 291.7 | 297.7 | 233.1 | 242.9 | 443.5 | 621.6 | 688.3 | 587.9 | 757.8 | 794.4 | 909.2 | 895.1 | 1 062.4 | 1 109.1 | 1 119.3 | 1 127.5 | 1 176.9 | 1 177.5 | 1 188.5 | 1 165.1 | 1 182.2 | 1 200.4 | 1 040.7 | 969.4 | 979.4 |
Ticker | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.SS | 603316.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 |