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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2015 | 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 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 1 025.9 | 2 486.7 | 2 939.5 | 0.0 | 2 856.4 | 2 696.9 | 2 934.6 | 3 138.8 | 3 184.2 | 3 021.7 | 3 362.3 | 3 088.3 | 3 051.8 | 2 983.2 | 2 835.0 | 2 602.3 | 2 727.9 | 2 628.0 | 2 655.8 | 2 387.9 | 2 477.7 | 2 402.0 | 2 342.2 | 2 194.7 |
Aktywa trwałe | 208.8 | 581.6 | 604.7 | (272.6) | 437.4 | 439.0 | 430.9 | 433.0 | 399.2 | 397.4 | 419.0 | 413.9 | 435.6 | 418.3 | 374.7 | 376.9 | 375.9 | 360.1 | 340.2 | 341.6 | 369.1 | 353.1 | 294.2 | 296.5 |
Rzeczowe aktywa trwałe netto | 5.0 | 2.9 | 3.0 | 0.0 | 2.8 | 2.6 | 2.5 | 25.4 | 24.0 | 23.3 | 30.1 | 29.6 | 28.7 | 30.6 | 36.7 | 35.0 | 44.9 | 55.9 | 58.7 | 56.4 | 60.9 | 79.0 | 76.8 | 76.3 |
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 | 1.3 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 0.6 | 0.6 | 0.6 | 0.6 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.6 | 0.3 | 0.3 | 0.0 | 0.2 | 0.2 | 0.3 | 1.0 | 5.8 | 5.8 | 4.9 | 4.3 | 3.9 | 3.6 | 3.6 | 3.3 | 2.9 | 2.6 | 2.3 | 1.9 | 0.0 | 1.2 | 0.8 | 0.5 |
Wartość firmy i wartości niematerialne i prawne | 0.6 | 0.3 | 0.3 | 0.0 | 0.2 | 0.2 | 0.3 | 1.0 | 5.8 | 5.8 | 4.9 | 4.3 | 5.2 | 4.9 | 4.7 | 4.3 | 4.0 | 3.7 | 2.9 | 2.6 | 0.6 | 1.8 | 0.8 | 0.5 |
Należności netto | 201.5 | 1 091.3 | 1 290.4 | 0.0 | 1 959.9 | 1 987.3 | 2 067.9 | 1 915.0 | 2 134.5 | 2 064.4 | 2 289.2 | 2 179.0 | 2 187.7 | 2 112.0 | 1 946.0 | 1 842.6 | 1 898.0 | 1 868.7 | 1 801.4 | 1 683.8 | 1 771.0 | 1 681.5 | 1 537.3 | 1 545.1 |
Inwestycje długoterminowe | 0.0 | 0.0 | 573.4 | 0.0 | 401.7 | 404.9 | 7.8 | (92.2) | (143.5) | (43.0) | (42.3) | 0.0 | (158.4) | (128.3) | (127.3) | 229.5 | 205.3 | 179.4 | 3.2 | 155.9 | 160.8 | 0.0 | 0.0 | 113.4 |
Aktywa obrotowe | 817.1 | 1 905.1 | 2 334.8 | 272.6 | 2 418.9 | 2 257.9 | 2 503.7 | 2 705.8 | 2 784.9 | 2 624.3 | 2 943.3 | 2 674.4 | 2 616.2 | 2 564.8 | 2 460.3 | 2 225.4 | 2 352.1 | 2 267.9 | 2 315.6 | 2 046.3 | 2 108.6 | 2 048.9 | 2 047.9 | 1 898.1 |
Środki pieniężne i Inwestycje | 71.0 | 152.6 | 272.6 | 272.6 | 376.6 | 211.1 | 374.9 | 731.7 | 593.3 | 500.9 | 500.5 | 436.5 | 362.3 | 388.5 | 359.4 | 261.0 | 300.7 | 247.9 | 359.0 | 230.5 | 302.9 | 317.0 | 352.3 | 213.1 |
Zapasy | 544.3 | 617.5 | 726.4 | 0.0 | 24.0 | 24.4 | 24.8 | 24.1 | 24.5 | 25.7 | 25.6 | 25.7 | 26.1 | 25.6 | 26.4 | 26.8 | 27.3 | 27.6 | 28.8 | 29.2 | 28.4 | 29.0 | 26.4 | 26.4 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | (571.2) | 545.1 | (393.9) | (397.0) | 0.0 | 100.0 | 151.3 | 50.8 | 50.2 | 2.2 | 160.6 | 130.5 | 130.5 | (226.3) | (202.1) | (176.2) | 0.0 | 0.0 | 3.0 | 8.1 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 71.0 | 152.6 | 272.6 | (272.6) | 376.6 | 211.1 | 374.9 | 631.7 | 441.9 | 450.1 | 450.3 | 436.5 | 201.7 | 258.0 | 228.9 | 261.0 | 300.7 | 247.9 | 359.0 | 230.5 | 299.9 | 317.0 | 352.3 | 213.1 |
Należności krótkoterminowe | 385.3 | 1 129.8 | 1 446.1 | 0.0 | 1 365.0 | 1 248.1 | 1 411.1 | 1 055.5 | 1 131.1 | 1 031.6 | 1 306.7 | 1 081.9 | 1 131.9 | 1 029.4 | 1 001.2 | 793.0 | 873.5 | 814.3 | 854.5 | 661.1 | 715.1 | 689.8 | 785.6 | 626.9 |
Dług krótkoterminowy | 20.0 | 41.9 | 61.9 | 0.0 | 71.8 | 51.8 | 132.0 | 170.1 | 138.0 | 108.1 | 89.7 | 54.1 | 71.5 | 101.7 | 145.3 | 152.7 | 179.7 | 205.8 | 195.3 | 180.6 | 171.7 | 127.8 | 118.5 | 209.2 |
Zobowiązania krótkoterminowe | 451.2 | 1 267.2 | 1 638.8 | 0.0 | 1 556.3 | 1 403.3 | 1 683.1 | 1 334.3 | 1 384.0 | 1 240.5 | 1 562.7 | 1 296.1 | 1 359.0 | 1 320.0 | 1 356.1 | 1 149.4 | 1 302.7 | 1 241.0 | 1 340.2 | 1 099.9 | 1 221.7 | 1 148.5 | 1 218.8 | 1 116.7 |
Rozliczenia międzyokresowe | 30.0 | 25.8 | 30.6 | 0.0 | 28.8 | 21.4 | 28.6 | 18.7 | 22.5 | 11.1 | 31.2 | 0.0 | 0.0 | 25.1 | 28.7 | 0.0 | 94.2 | 73.4 | 112.0 | 70.1 | 127.3 | 0.0 | 0.0 | 97.3 |
Zobowiązania długoterminowe | 23.2 | 321.6 | 339.3 | 0.0 | 318.7 | 282.2 | 204.6 | 160.2 | 151.8 | 149.7 | 120.9 | 121.9 | 117.4 | 120.3 | 92.4 | 89.0 | 94.9 | 99.7 | 83.6 | 79.6 | 86.3 | 92.4 | 90.0 | 60.9 |
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 | 0.1 | 0.1 | 1.6 | 1.3 | 3.5 | 5.0 | 0.0 | 0.0 | 11.0 | 0.1 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 23.2 | 321.6 | 339.3 | 0.0 | 318.7 | 282.2 | 204.6 | 160.2 | 151.8 | 149.7 | 120.9 | 121.9 | 117.4 | 120.3 | 92.4 | 89.0 | 94.9 | 99.7 | 83.6 | 79.6 | 86.3 | 92.4 | 90.0 | 60.9 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.4 | 20.1 | 19.4 | 19.5 | 19.0 | 16.9 | 18.1 | 24.0 | 24.6 | 33.5 | 36.8 | 39.9 | 37.2 | 37.3 | 51.7 | 51.2 | 49.4 |
Zobowiązania ogółem | 474.4 | 1 588.8 | 1 978.1 | 0.0 | 1 875.0 | 1 685.5 | 1 887.7 | 1 494.5 | 1 535.8 | 1 390.2 | 1 683.7 | 1 418.0 | 1 476.4 | 1 440.3 | 1 448.5 | 1 238.4 | 1 397.6 | 1 340.7 | 1 423.8 | 1 179.5 | 1 308.0 | 1 240.9 | 1 308.8 | 1 177.6 |
Kapitał (fundusz) podstawowy | 120.9 | 120.9 | 120.9 | 0.0 | 120.9 | 120.9 | 120.9 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 | 161.2 |
Zyski zatrzymane | 71.0 | 363.8 | 411.4 | 0.0 | 455.5 | 485.6 | 510.2 | 523.0 | 527.2 | 510.5 | 553.1 | 543.9 | 448.7 | 415.5 | 259.8 | 236.9 | 198.8 | 156.4 | 102.7 | 84.9 | 42.3 | 37.2 | (87.5) | (103.2) |
Kapitał własny | 551.5 | 897.9 | 961.4 | 961.4 | 981.4 | 1 011.4 | 1 046.9 | 1 644.3 | 1 648.4 | 1 631.6 | 1 678.6 | 1 670.3 | 1 575.4 | 1 542.9 | 1 386.5 | 1 363.8 | 1 330.3 | 1 287.3 | 1 232.0 | 1 208.4 | 1 166.6 | 1 161.1 | 1 033.4 | 1 017.0 |
Udziały mniejszościowe | 0.0 | 24.8 | 26.2 | 0.0 | 1.7 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 2.8 | 3.7 | 4.0 | 4.7 | 4.7 | 4.9 | 9.4 | 8.8 | 7.2 | 6.9 | 8.2 | 7.7 | 5.7 | 5.1 |
Pasywa | 1 025.9 | 2 486.7 | 2 939.5 | 961.4 | 2 856.4 | 2 696.9 | 2 934.6 | 3 138.8 | 3 184.2 | 3 021.7 | 3 362.3 | 3 088.3 | 3 051.8 | 2 983.2 | 2 835.0 | 2 602.3 | 2 727.9 | 2 628.0 | 2 655.8 | 2 387.9 | 2 477.7 | 2 402.0 | 2 342.2 | 2 194.7 |
Inwestycje | 0.0 | 2.2 | 2.2 | 545.1 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.8 | 7.9 | 2.2 | 2.2 | 2.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 155.9 | 163.8 | 8.1 | 8.9 | 113.4 |
Dług | 35.0 | 346.9 | 381.9 | 0.0 | 376.8 | 321.8 | 322.0 | 313.4 | 275.2 | 244.5 | 199.2 | 163.2 | 173.4 | 204.8 | 219.2 | 227.3 | 258.2 | 287.6 | 265.2 | 247.8 | 238.9 | 209.5 | 194.8 | 258.6 |
Środki pieniężne i inne aktywa pieniężne | 71.0 | 152.6 | 272.6 | (272.6) | 376.6 | 211.1 | 374.9 | 631.7 | 441.9 | 450.1 | 450.3 | 436.5 | 201.7 | 258.0 | 228.9 | 261.0 | 300.7 | 247.9 | 359.0 | 230.5 | 299.9 | 317.0 | 352.3 | 213.1 |
Dług netto | (36.0) | 194.3 | 109.3 | 272.6 | 0.2 | 110.7 | (53.0) | (318.3) | (166.8) | (205.6) | (251.1) | (273.3) | (28.3) | (53.2) | (9.6) | (33.7) | (42.5) | 39.7 | (93.8) | 17.4 | (61.0) | (107.6) | (157.5) | 45.5 |
Ticker | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.SS | 605303.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 |