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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
Aktywa | 0.0 | 433.3 | 424.1 | 456.8 | 953.8 | 991.2 | 1 015.4 | 1 044.8 | 1 130.4 | 1 287.3 | 1 342.4 | 1 396.7 | 1 609.2 | 1 672.2 | 1 682.1 | 1 799.4 | 1 894.3 | 2 047.6 | 2 319.8 | 2 350.4 | 2 433.7 | 2 603.4 | 2 725.9 | 2 999.6 | 3 213.8 | 3 451.8 | 3 599.2 |
Aktywa trwałe | (148.4) | 83.3 | 424.1 | 92.0 | 97.3 | 117.7 | 136.6 | 256.5 | 198.9 | 265.7 | 323.8 | 381.9 | 533.3 | 676.3 | 721.3 | 737.4 | 773.4 | 901.6 | 991.1 | 1 033.9 | 1 132.6 | 1 261.1 | 1 330.7 | 1 402.1 | 1 393.9 | 1 425.6 | 1 443.0 |
Rzeczowe aktywa trwałe netto | 0.0 | 54.6 | 0.0 | 65.5 | 71.8 | 83.9 | 103.3 | 119.2 | 153.4 | 191.5 | 228.6 | 271.6 | 368.0 | 503.5 | 522.4 | 512.4 | 518.4 | 543.4 | 548.2 | 534.8 | 575.0 | 675.0 | 613.9 | 809.5 | 691.2 | 777.7 | 804.1 |
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 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 7.1 | 0.0 | 7.1 | 7.0 | 7.0 | 6.9 | 6.8 | 6.7 | 11.1 | 11.0 | 10.9 | 11.4 | 12.3 | 12.1 | 11.9 | 11.9 | 33.8 | 38.4 | 36.8 | 46.2 | 80.2 | 79.4 | 78.8 | 80.1 | 79.4 | 78.1 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 7.1 | 0.0 | 7.1 | 7.0 | 7.0 | 6.9 | 6.8 | 6.7 | 11.1 | 11.0 | 10.9 | 11.4 | 12.3 | 12.1 | 11.9 | 11.9 | 33.8 | 45.8 | 44.2 | 53.6 | 87.6 | 86.8 | 86.2 | 87.5 | 79.4 | 78.1 |
Należności netto | 0.0 | 67.7 | 0.0 | 68.6 | 73.8 | 57.8 | 92.4 | 81.4 | 99.7 | 77.8 | 125.2 | 126.7 | 196.2 | 190.9 | 234.9 | 307.8 | 285.9 | 267.8 | 234.9 | 220.3 | 313.6 | 293.2 | 347.1 | 363.1 | 406.9 | 394.3 | 460.6 |
Inwestycje długoterminowe | 0.0 | 3.7 | 0.0 | 3.4 | 3.7 | 4.7 | 4.3 | 109.2 | (146.9) | (486.8) | (488.8) | (278.9) | (116.7) | (118.9) | (87.9) | (40.1) | (3.9) | 40.2 | 233.8 | 148.6 | 57.9 | 314.1 | 253.6 | 310.1 | 307.3 | 273.9 | 294.8 |
Aktywa obrotowe | 148.4 | 350.0 | 211.2 | 364.8 | 856.4 | 873.5 | 878.8 | 788.3 | 931.5 | 1 021.7 | 1 018.6 | 1 014.8 | 1 075.9 | 995.9 | 960.8 | 1 062.0 | 1 121.0 | 1 146.0 | 1 328.7 | 1 316.5 | 1 301.1 | 1 342.3 | 1 395.2 | 1 597.5 | 1 820.0 | 2 026.2 | 2 156.2 |
Środki pieniężne i Inwestycje | 148.4 | 139.8 | 211.2 | 182.1 | 199.5 | 505.5 | 540.8 | 389.2 | 392.4 | 833.3 | 744.2 | 700.7 | 664.6 | 552.0 | 485.4 | 481.8 | 513.5 | 498.0 | 669.4 | 657.0 | 567.5 | 593.3 | 608.6 | 680.2 | 809.1 | 942.3 | 967.0 |
Zapasy | 0.0 | 69.5 | 0.0 | 67.5 | 69.4 | 77.0 | 69.2 | 83.3 | 83.8 | 104.5 | 141.2 | 170.7 | 193.1 | 230.4 | 218.6 | 262.5 | 309.1 | 365.9 | 411.2 | 424.9 | 408.3 | 427.2 | 428.9 | 501.9 | 523.2 | 617.6 | 654.5 |
Inwestycje krótkoterminowe | 296.8 | 71.4 | 422.3 | 10.9 | 11.0 | 50.4 | 40.0 | (4.2) | 151.9 | 497.8 | 504.8 | 328.9 | 195.3 | 219.4 | 204.2 | 172.4 | 146.5 | 168.7 | 0.0 | 125.4 | 229.7 | 61.3 | 60.0 | 34.5 | 36.3 | 44.7 | 22.0 |
Środki pieniężne i inne aktywa pieniężne | (148.4) | 139.8 | (211.2) | 182.1 | 199.5 | 455.1 | 500.7 | 389.2 | 240.5 | 335.5 | 239.3 | 371.9 | 469.3 | 332.6 | 281.2 | 309.4 | 367.0 | 329.3 | 669.4 | 531.6 | 337.7 | 532.0 | 548.7 | 645.7 | 772.8 | 897.7 | 945.0 |
Należności krótkoterminowe | 0.0 | 27.5 | 0.0 | 12.0 | 18.4 | 20.8 | 25.0 | 20.9 | 17.5 | 61.2 | 81.6 | 61.2 | 69.6 | 80.8 | 67.4 | 101.8 | 81.3 | 85.7 | 85.7 | 59.5 | 58.2 | 80.5 | 97.4 | 174.8 | 153.3 | 143.3 | 118.6 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.9 | 22.1 | 15.5 | 28.4 | 50.2 | 42.9 | 22.7 | 22.7 | 52.7 | 54.1 | 54.8 | 54.8 | 24.3 | 41.5 | 40.2 | 43.8 | 60.0 | 130.1 | 155.1 |
Zobowiązania krótkoterminowe | 0.0 | 69.1 | 0.0 | 64.9 | 70.6 | 79.2 | 80.6 | 102.1 | 108.6 | 209.0 | 226.1 | 204.4 | 311.6 | 332.2 | 297.1 | 342.8 | 357.4 | 376.8 | 363.1 | 204.4 | 170.8 | 193.0 | 204.0 | 334.5 | 343.7 | 466.6 | 439.3 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.5 | 19.9 | 6.6 | 5.6 | 22.6 | 0.2 | 0.7 | 0.0 | 0.3 | 0.3 | 0.7 | 0.0 | 5.3 | 7.1 | 7.0 | 16.9 | 11.3 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 17.4 | 72.9 | 15.9 | 15.2 | 24.5 | 23.7 | 23.0 | 26.2 | 30.2 | 54.0 | 57.1 | 130.6 | 138.9 | 137.4 | 130.7 | 127.9 | 149.2 | 151.8 | 215.5 | 238.3 | 184.4 | 280.4 | 225.7 | 329.0 | 284.2 | 282.1 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 8.7 | 5.9 | 9.4 | 6.1 | 0.0 | 0.0 | (20.2) | 0.0 | 1.8 | 1.8 | 3.7 | 3.8 | 6.9 | 6.9 | 4.6 | 4.6 | 3.9 | 3.9 |
Zobowiązania długoterminowe | 0.0 | 17.4 | 72.9 | 15.9 | 15.2 | 24.5 | 23.7 | 23.0 | 26.2 | 30.2 | 54.0 | 57.1 | 130.6 | 138.9 | 137.4 | 130.7 | 127.9 | 149.2 | 151.8 | 215.5 | 238.3 | 184.4 | 280.4 | 225.7 | 329.0 | 284.2 | 282.1 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.2 | 27.4 | 24.2 | 106.4 | 116.9 | 116.3 | 110.5 | 104.6 | 99.0 | 93.0 | 87.3 | 81.6 | 82.9 | 79.2 | 73.3 | 88.2 | 82.2 | 84.3 |
Zobowiązania ogółem | 0.0 | 86.6 | 72.9 | 80.8 | 85.8 | 103.6 | 104.3 | 125.1 | 134.8 | 239.2 | 280.1 | 261.4 | 442.2 | 471.1 | 434.5 | 473.6 | 485.3 | 526.1 | 514.9 | 419.8 | 409.1 | 377.3 | 484.4 | 560.2 | 672.7 | 750.8 | 721.4 |
Kapitał (fundusz) podstawowy | 0.0 | 39.8 | 0.0 | 39.8 | 53.1 | 53.1 | 53.1 | 53.1 | 53.1 | 53.1 | 53.1 | 53.2 | 53.2 | 53.2 | 53.2 | 74.5 | 74.5 | 74.7 | 76.0 | 98.8 | 99.1 | 99.1 | 99.1 | 128.8 | 129.2 | 129.2 | 129.2 |
Zyski zatrzymane | 0.0 | 52.7 | 0.0 | 81.9 | 98.9 | 113.2 | 136.7 | 142.8 | 206.6 | 232.5 | 234.6 | 288.8 | 313.6 | 341.6 | 381.2 | 451.5 | 531.2 | 615.3 | 691.6 | 818.4 | 898.8 | 983.0 | 1 079.0 | 1 182.4 | 1 331.9 | 1 457.9 | 1 626.7 |
Kapitał własny | 301.8 | 346.8 | 351.2 | 376.0 | 868.0 | 887.6 | 911.1 | 919.7 | 995.6 | 1 048.1 | 1 062.3 | 1 135.3 | 1 167.0 | 1 201.2 | 1 247.5 | 1 325.8 | 1 409.0 | 1 521.5 | 1 804.9 | 1 930.6 | 2 024.6 | 2 124.0 | 2 241.5 | 2 348.3 | 2 541.1 | 2 701.0 | 2 877.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 301.8 | 433.3 | 424.1 | 456.8 | 953.8 | 991.2 | 1 015.4 | 1 044.8 | 1 130.4 | 1 287.3 | 1 342.4 | 1 396.7 | 1 609.2 | 1 672.2 | 1 682.1 | 1 799.4 | 1 894.3 | 2 047.6 | 2 319.8 | 2 350.4 | 2 433.7 | 2 603.4 | 2 725.9 | 2 999.6 | 3 213.8 | 3 451.8 | 3 599.2 |
Inwestycje | 296.8 | 3.7 | 422.3 | 3.4 | 3.7 | 50.4 | 40.0 | 105.0 | 5.0 | 11.0 | 16.0 | 49.9 | 78.6 | 100.5 | 116.4 | 132.3 | 142.6 | 208.9 | 233.8 | 274.0 | 287.6 | 375.4 | 313.6 | 344.5 | 307.3 | 318.5 | 316.8 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.9 | 22.1 | 42.9 | 52.7 | 156.6 | 159.8 | 139.0 | 133.2 | 157.3 | 183.0 | 177.6 | 181.1 | 174.9 | 219.0 | 217.0 | 264.9 | 295.7 | 326.8 | 354.0 |
Środki pieniężne i inne aktywa pieniężne | (148.4) | 139.8 | (211.2) | 182.1 | 199.5 | 455.1 | 500.7 | 389.2 | 240.5 | 335.5 | 239.3 | 371.9 | 469.3 | 332.6 | 281.2 | 309.4 | 367.0 | 329.3 | 669.4 | 531.6 | 337.7 | 532.0 | 548.7 | 645.7 | 772.8 | 897.7 | 945.0 |
Dług netto | 148.4 | (139.8) | 211.2 | (182.1) | (199.5) | (455.1) | (500.7) | (389.2) | (220.6) | (313.4) | (196.4) | (319.2) | (312.8) | (172.9) | (142.1) | (176.2) | (209.8) | (146.4) | (491.7) | (350.5) | (162.9) | (313.0) | (331.7) | (380.8) | (477.2) | (570.9) | (591.0) |
Ticker | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.SS | 688019.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 |