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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 332.5 | 0.0 | 750.3 | 732.2 | 1 151.1 | 3 013.3 | 3 009.3 | 3 214.0 | 4 008.3 | 5 108.1 | 4 830.8 | 4 706.6 | 4 699.7 | 4 568.2 | 4 030.2 | 4 045.5 | 4 116.1 | 4 140.8 | 4 179.3 | 4 164.7 | 4 186.0 | 4 204.9 |
Aktywa trwałe | 93.0 | (125.3) | 95.1 | 99.7 | 125.9 | 143.6 | 165.9 | 226.4 | 340.2 | 418.1 | 445.2 | 485.7 | 510.5 | 620.1 | 745.5 | 904.2 | 954.6 | 1 075.0 | 1 127.3 | 1 142.0 | 1 220.7 | 1 229.3 |
Rzeczowe aktywa trwałe netto | 51.9 | 0.0 | 52.6 | 57.9 | 66.8 | 86.4 | 114.9 | 174.6 | 223.6 | 297.1 | 332.9 | 338.7 | 317.1 | 423.1 | 530.0 | 693.9 | 759.8 | 861.4 | 908.1 | 926.1 | 903.4 | 938.6 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.0 | 14.0 | 14.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 15.9 | 0.0 | 25.1 | 25.4 | 28.8 | 28.6 | 28.4 | 28.3 | 28.1 | 28.9 | 27.8 | 85.0 | 93.0 | 92.5 | 111.7 | 111.0 | 110.4 | 109.9 | 109.3 | 108.7 | 105.0 | 103.8 |
Wartość firmy i wartości niematerialne i prawne | 15.9 | 0.0 | 25.1 | 25.4 | 28.8 | 28.6 | 28.4 | 28.3 | 28.1 | 42.9 | 41.8 | 99.0 | 93.0 | 92.5 | 111.7 | 111.0 | 110.4 | 109.9 | 109.3 | 108.7 | 105.0 | 103.8 |
Należności netto | 55.4 | 0.0 | 126.7 | 99.1 | 183.0 | 257.8 | 299.7 | 241.9 | 306.4 | 325.1 | 276.1 | 232.8 | 171.1 | 182.4 | 130.8 | 155.3 | 122.1 | 113.2 | 131.4 | 115.8 | 131.8 | 151.5 |
Inwestycje długoterminowe | 2.3 | 0.0 | 1.9 | 2.1 | 2.2 | 2.5 | 2.5 | (729.7) | (725.9) | (716.4) | (1 426.8) | (1 620.0) | (1 820.7) | (1 625.6) | (1 161.5) | (1 316.2) | (1 448.4) | (1 423.0) | (1 659.1) | (1 416.7) | (1 538.9) | (1 563.2) |
Aktywa obrotowe | 239.5 | 125.3 | 655.2 | 632.4 | 1 025.2 | 2 869.7 | 2 843.4 | 2 987.5 | 3 668.2 | 4 690.1 | 4 385.6 | 4 220.9 | 4 189.2 | 3 948.1 | 3 284.7 | 3 141.4 | 3 161.4 | 3 065.9 | 3 052.1 | 3 022.6 | 2 965.3 | 2 975.6 |
Środki pieniężne i Inwestycje | 125.3 | 125.3 | 440.9 | 444.2 | 700.6 | 2 466.8 | 2 388.2 | 2 532.4 | 2 959.5 | 3 828.0 | 3 658.1 | 3 557.5 | 3 814.7 | 3 541.7 | 2 927.8 | 2 744.4 | 2 788.9 | 2 708.7 | 2 682.1 | 2 663.1 | 2 577.7 | 2 547.8 |
Zapasy | 54.5 | 0.0 | 76.3 | 81.4 | 123.7 | 128.9 | 147.8 | 205.5 | 383.8 | 464.3 | 440.0 | 418.2 | 193.7 | 196.6 | 197.9 | 187.6 | 188.6 | 161.9 | 160.3 | 152.7 | 160.3 | 162.0 |
Inwestycje krótkoterminowe | 62.0 | 250.5 | 316.0 | 324.0 | 415.0 | 431.5 | 416.0 | 731.0 | 780.2 | 770.7 | 1 429.0 | 1 632.2 | 1 832.9 | 1 643.2 | 1 179.1 | 1 339.1 | 1 471.4 | 1 467.8 | 1 704.1 | 1 462.0 | 1 657.4 | 1 651.6 |
Środki pieniężne i inne aktywa pieniężne | 63.3 | (125.3) | 124.9 | 120.2 | 285.6 | 2 035.3 | 1 972.2 | 1 801.4 | 2 179.3 | 3 057.3 | 2 229.0 | 1 925.4 | 1 981.8 | 1 898.5 | 1 748.7 | 1 405.2 | 1 317.6 | 1 240.8 | 977.9 | 1 201.1 | 920.4 | 896.3 |
Należności krótkoterminowe | 16.6 | 0.0 | 35.0 | 14.9 | 62.0 | 90.0 | 69.4 | 106.3 | 360.7 | 381.0 | 195.4 | 122.9 | 171.2 | 128.9 | 80.8 | 84.2 | 77.6 | 105.9 | 112.2 | 100.6 | 104.8 | 68.2 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (36.8) | 1.4 | 7.3 | 20.1 | 22.7 | 20.6 | 13.2 | 8.3 | 16.7 | 15.9 | 6.9 | 16.3 | 11.9 | 4.5 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 39.3 | 0.0 | 142.3 | 61.2 | 178.4 | 247.1 | 171.5 | 198.8 | 714.2 | 752.9 | 423.6 | 335.3 | 510.8 | 328.7 | 274.2 | 266.8 | 274.2 | 285.9 | 362.2 | 274.3 | 299.2 | 254.3 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 36.8 | 12.9 | 43.8 | 332.9 | 0.0 | 206.5 | 40.5 | 0.0 | 46.1 | 177.2 | 175.4 | 180.1 | 167.0 | 245.3 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 24.6 | 20.5 | 28.8 | 28.1 | 30.4 | 18.0 | 21.8 | 25.1 | 28.0 | 10.3 | 12.1 | 8.0 | 6.4 | 3.4 | 2.9 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 3.2 | 4.4 | 6.6 | 4.6 | 5.0 | 8.0 | 8.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 24.6 | 20.5 | 28.8 | 28.1 | 30.4 | 18.0 | 21.8 | 25.1 | 28.0 | 10.3 | 12.1 | 8.0 | 6.4 | 3.4 | 2.9 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 24.6 | 17.3 | 25.6 | 23.7 | 23.8 | 13.4 | 16.1 | 16.5 | 19.3 | 7.7 | 9.7 | 5.8 | 4.5 | 1.8 | 1.5 |
Zobowiązania ogółem | 39.3 | 0.0 | 142.3 | 61.2 | 178.4 | 247.1 | 175.1 | 223.5 | 734.7 | 781.7 | 451.8 | 365.7 | 528.8 | 350.5 | 299.2 | 294.8 | 284.5 | 298.1 | 370.2 | 280.7 | 302.6 | 257.2 |
Kapitał (fundusz) podstawowy | 40.4 | 0.0 | 40.4 | 40.4 | 40.4 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 53.9 | 79.3 | 79.3 | 79.3 | 79.3 | 79.3 | 79.3 | 79.3 | 79.3 |
Zyski zatrzymane | 135.2 | 0.0 | 450.0 | 512.8 | 746.4 | 896.7 | 964.7 | 1 120.9 | 1 326.2 | 2 375.4 | 2 413.3 | 2 471.1 | 2 207.7 | 2 248.2 | 1 749.9 | 1 780.3 | 1 841.2 | 1 886.0 | 1 848.8 | 1 922.4 | 1 911.0 | 1 972.2 |
Kapitał własny | 293.2 | 293.2 | 608.0 | 670.9 | 972.7 | 2 766.2 | 2 834.3 | 2 990.5 | 3 273.6 | 4 326.4 | 4 379.1 | 4 340.9 | 4 170.9 | 4 217.7 | 3 730.9 | 3 750.8 | 3 831.6 | 3 842.8 | 3 809.1 | 3 883.9 | 3 883.4 | 3 947.7 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 3.9 | 4.0 | 4.4 | 4.5 | 4.2 | 4.3 | 4.3 | 4.2 | 4.0 | 4.3 | (0.2) | (0.3) |
Pasywa | 332.5 | 293.2 | 750.3 | 732.2 | 1 151.1 | 3 013.3 | 3 009.3 | 3 214.0 | 4 008.3 | 5 108.1 | 4 830.8 | 4 706.6 | 4 699.7 | 4 568.2 | 4 030.2 | 4 045.5 | 4 116.1 | 4 140.8 | 4 179.3 | 4 164.7 | 4 186.0 | 4 204.9 |
Inwestycje | 62.0 | 250.5 | 316.0 | 324.0 | 415.0 | 431.5 | 416.0 | 1.3 | 54.3 | 54.3 | 2.2 | 12.2 | 12.2 | 17.6 | 17.6 | 23.0 | 22.9 | 44.8 | 45.1 | 45.3 | 118.4 | 88.3 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | 31.9 | 37.4 | 48.2 | 44.3 | 37.0 | 21.8 | 32.9 | 32.4 | 26.2 | 23.9 | 21.6 | 10.3 | 4.5 | 1.8 | 1.5 |
Środki pieniężne i inne aktywa pieniężne | 63.3 | (125.3) | 124.9 | 120.2 | 285.6 | 2 035.3 | 1 972.2 | 1 801.4 | 2 179.3 | 3 057.3 | 2 229.0 | 1 925.4 | 1 981.8 | 1 898.5 | 1 748.7 | 1 405.2 | 1 317.6 | 1 240.8 | 977.9 | 1 201.1 | 920.4 | 896.3 |
Dług netto | (63.3) | 125.3 | (124.9) | (120.2) | (285.6) | (2 035.3) | (1 967.2) | (1 769.4) | (2 141.9) | (3 009.1) | (2 184.7) | (1 888.4) | (1 960.1) | (1 865.7) | (1 716.3) | (1 379.0) | (1 293.6) | (1 219.2) | (967.6) | (1 196.6) | (918.6) | (894.8) |
Ticker | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS | 688606.SS |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |