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 | 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 | Q2 | 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 | 434.9 | 536.0 | 0.0 | 633.7 | 1 281.7 | 1 375.7 | 1 494.4 | 1 429.2 | 1 501.6 | 1 689.9 | 1 812.8 | 1 789.8 | 1 807.3 | 1 867.5 | 1 817.5 | 1 846.6 | 1 878.3 | 1 877.7 | 1 930.8 | 1 976.1 | 1 987.0 | 1 951.3 | 2 066.1 |
Aktywa trwałe | (186.5) | 193.8 | 253.8 | (115.3) | 288.9 | 310.6 | 328.3 | 352.5 | 412.5 | 483.5 | 558.3 | 627.3 | 655.3 | 670.1 | 733.9 | 990.9 | 1 013.8 | 1 001.6 | 1 048.2 | 1 040.6 | 1 068.2 | 1 061.2 | 1 086.1 | 1 075.4 |
Rzeczowe aktywa trwałe netto | 0.0 | 107.3 | 168.3 | 0.0 | 204.0 | 226.2 | 244.4 | 268.6 | 328.2 | 397.7 | 473.8 | 543.4 | 571.2 | 585.9 | 610.1 | 663.1 | 651.5 | 640.4 | 662.7 | 656.2 | 652.5 | 654.7 | 669.4 | 702.8 |
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 | 203.4 | 202.6 | 201.1 | 198.7 | 198.8 | 199.5 | 195.9 | 200.4 | 203.0 |
Wartości niematerialne i prawne | 0.0 | 85.4 | 84.3 | 0.0 | 83.5 | 83.0 | 82.3 | 80.5 | 81.8 | 81.4 | 81.1 | 80.5 | 79.9 | 79.6 | 79.2 | 78.6 | 107.9 | 106.0 | 104.3 | 133.1 | 131.5 | 155.8 | 155.4 | 153.4 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 85.4 | 84.3 | 0.0 | 83.5 | 83.0 | 82.3 | 80.5 | 81.8 | 81.4 | 81.1 | 80.5 | 79.9 | 79.6 | 79.2 | 281.9 | 310.5 | 307.1 | 302.9 | 331.9 | 330.9 | 351.7 | 355.8 | 356.4 |
Należności netto | 0.0 | 99.7 | 117.4 | 0.0 | 155.2 | 137.5 | 167.0 | 179.6 | 133.6 | 183.4 | 205.0 | 0.0 | 0.0 | 262.2 | 257.1 | 224.3 | 235.9 | 260.3 | 252.7 | 303.9 | 283.3 | 290.3 | 265.0 | 332.5 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (226.2) | (244.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 40.7 | 39.1 | 29.4 | 42.4 | 51.5 | 33.8 | 46.2 | 48.3 | (92.7) | 0.0 |
Aktywa obrotowe | 186.5 | 241.2 | 282.3 | 115.3 | 344.8 | 971.1 | 1 047.4 | 1 141.9 | 1 016.7 | 1 018.1 | 1 131.6 | 1 185.5 | 1 134.5 | 1 137.2 | 1 133.6 | 826.6 | 832.9 | 876.7 | 829.5 | 890.1 | 907.9 | 925.8 | 865.3 | 990.7 |
Środki pieniężne i Inwestycje | 186.5 | 81.6 | 115.3 | 115.3 | 126.2 | 739.4 | 813.7 | 856.5 | 778.5 | 722.2 | 808.4 | 776.0 | 685.7 | 745.0 | 753.2 | 473.6 | 473.5 | 497.8 | 447.7 | 474.5 | 501.1 | 514.0 | 443.7 | 504.4 |
Zapasy | 0.0 | 42.9 | 43.3 | 0.0 | 52.9 | 54.2 | 67.1 | 97.1 | 104.7 | 112.4 | 114.5 | 186.8 | 171.9 | 120.4 | 121.0 | 123.3 | 117.4 | 118.2 | 125.3 | 111.2 | 111.6 | 108.2 | 144.3 | 137.9 |
Inwestycje krótkoterminowe | 372.9 | 0.0 | 0.0 | 230.6 | 10.5 | 0.3 | 40.4 | 50.0 | 110.3 | 100.3 | 90.0 | 90.0 | 51.0 | 31.0 | 50.0 | 0.0 | 11.0 | 0.0 | (8.0) | 11.0 | 11.0 | 11.1 | 140.5 | 112.8 |
Środki pieniężne i inne aktywa pieniężne | (186.5) | 81.6 | 115.3 | (115.3) | 126.2 | 739.1 | 773.4 | 806.5 | 668.2 | 621.9 | 718.4 | 686.0 | 634.7 | 714.0 | 753.2 | 473.6 | 462.5 | 497.8 | 447.7 | 463.5 | 490.1 | 502.9 | 303.2 | 391.7 |
Należności krótkoterminowe | 0.0 | 37.1 | 81.6 | 0.0 | 81.9 | 74.3 | 70.1 | 99.2 | 78.1 | 65.3 | 143.5 | 133.0 | 145.9 | 107.9 | 147.6 | 89.5 | 89.3 | 78.1 | 80.2 | 96.4 | 71.0 | 68.4 | 70.0 | 51.5 |
Dług krótkoterminowy | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (58.6) | (44.8) | (31.4) | 0.6 | 0.4 | 0.5 | 0.3 | 0.3 | (25.6) | 18.8 | (33.7) | 4.0 | 4.9 | 12.8 | 60.0 | 0.0 | 89.3 |
Zobowiązania krótkoterminowe | 0.0 | 92.9 | 128.0 | 0.0 | 135.0 | 136.4 | 163.3 | 346.9 | 184.4 | 174.2 | 291.2 | 312.7 | 321.5 | 226.0 | 262.9 | 185.8 | 188.5 | 241.4 | 192.5 | 202.2 | 199.0 | 272.4 | 182.9 | 237.9 |
Rozliczenia międzyokresowe | 0.0 | 19.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 58.6 | 44.8 | 31.4 | 143.7 | 89.4 | 0.0 | 32.1 | 30.8 | 25.6 | 25.3 | 33.7 | 107.3 | 100.7 | 26.8 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 2.4 | 2.8 | 0.0 | 3.7 | 3.6 | 4.4 | 4.1 | 4.0 | 4.9 | 10.7 | 10.3 | 9.9 | 9.6 | 12.4 | 12.1 | 20.7 | 20.2 | 46.7 | 44.8 | 67.5 | 38.7 | 50.9 | 76.5 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 1.7 | 1.6 | 0.0 | 1.6 | 1.6 | 1.6 | 1.4 | 1.4 | 1.4 | 7.8 | 7.7 | 7.5 | 7.3 | 10.3 | 10.0 | 18.7 | 18.0 | 8.5 | 8.7 | 40.1 | 7.3 | 5.4 | 5.8 |
Zobowiązania długoterminowe | 0.0 | 2.4 | 2.8 | 0.0 | 3.7 | 3.6 | 4.4 | 4.1 | 4.0 | 4.9 | 10.7 | 10.3 | 9.9 | 9.6 | 12.4 | 12.1 | 20.7 | 20.2 | 46.7 | 44.8 | 67.5 | 38.7 | 50.9 | 76.5 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.4 | 0.2 | 0.1 | 0.3 | 0.3 | 0.0 | 0.0 | 0.3 | 31.5 | 29.6 | 27.4 | 24.6 | 38.9 | 64.3 |
Zobowiązania ogółem | 0.0 | 95.4 | 130.8 | 0.0 | 138.7 | 140.0 | 167.7 | 351.0 | 188.4 | 179.1 | 301.9 | 323.0 | 331.4 | 235.6 | 275.3 | 197.9 | 209.2 | 261.6 | 239.1 | 247.0 | 266.5 | 311.1 | 233.8 | 314.3 |
Kapitał (fundusz) podstawowy | 0.0 | 60.0 | 60.0 | 0.0 | 60.0 | 80.0 | 80.0 | 80.0 | 112.0 | 112.6 | 112.6 | 112.6 | 112.6 | 112.6 | 112.6 | 112.6 | 112.6 | 112.6 | 112.6 | 112.6 | 112.6 | 157.6 | 157.6 | 157.6 |
Zyski zatrzymane | 0.0 | 101.9 | 155.0 | 0.0 | 244.6 | 314.0 | 358.1 | 293.4 | 391.1 | 466.0 | 515.0 | 610.1 | 570.2 | 668.1 | 685.6 | 714.6 | 712.8 | 683.8 | 704.7 | 749.8 | 766.2 | 765.4 | 781.0 | 808.4 |
Kapitał własny | 341.4 | 339.6 | 405.2 | 405.2 | 495.0 | 1 141.7 | 1 207.9 | 1 143.4 | 1 240.8 | 1 322.5 | 1 388.0 | 1 489.8 | 1 458.4 | 1 571.7 | 1 592.2 | 1 619.6 | 1 637.5 | 1 616.7 | 1 638.5 | 1 683.8 | 1 703.2 | 1 675.9 | 1 717.6 | 1 751.8 |
Udziały mniejszościowe | 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 | 10.5 | 10.4 | 17.8 |
Pasywa | 341.4 | 434.9 | 536.0 | 405.2 | 633.7 | 1 281.7 | 1 375.7 | 1 494.4 | 1 429.2 | 1 501.6 | 1 689.9 | 1 812.8 | 1 789.8 | 1 807.3 | 1 867.5 | 1 817.5 | 1 846.6 | 1 878.3 | 1 877.7 | 1 930.8 | 1 976.1 | 1 987.0 | 1 951.3 | 2 066.1 |
Inwestycje | 372.9 | 0.0 | 0.0 | 230.6 | 10.5 | 0.3 | 40.4 | 50.0 | 110.3 | 100.3 | 90.0 | 90.0 | 51.0 | 31.0 | 37.4 | 39.1 | 40.4 | 42.4 | 43.6 | 44.8 | 57.2 | 59.4 | 47.8 | 112.8 |
Dług | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.9 | 0.6 | 0.6 | 0.3 | 0.3 | 0.0 | 18.8 | 0.3 | 35.5 | 34.5 | 40.2 | 84.6 | 38.9 | 153.6 |
Środki pieniężne i inne aktywa pieniężne | (186.5) | 81.6 | 115.3 | (115.3) | 126.2 | 739.1 | 773.4 | 806.5 | 668.2 | 621.9 | 718.4 | 686.0 | 634.7 | 714.0 | 753.2 | 473.6 | 462.5 | 497.8 | 447.7 | 463.5 | 490.1 | 502.9 | 303.2 | 391.7 |
Dług netto | 186.5 | (61.6) | (115.3) | 115.3 | (126.2) | (739.1) | (773.4) | (806.5) | (668.2) | (620.9) | (717.5) | (685.4) | (634.1) | (713.6) | (752.9) | (473.6) | (443.7) | (497.6) | (412.2) | (428.9) | (449.9) | (418.3) | (264.3) | (238.0) |
Ticker | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.SS | 605369.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 |