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 | 35 | 36 | 37 | 38 | 39 | 40 | 41 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 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 | 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 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 317.0 | 313.2 | 327.2 | 317.2 | 314.6 | 300.1 | 320.3 | 321.5 | 318.6 | 312.9 | 332.7 | 334.3 | 343.2 | 325.8 | 341.7 | 339.5 | 344.3 | 354.2 | 371.7 | 383.3 | 377.6 | 347.9 | 385.7 | 385.0 | 405.2 | 383.1 | 404.5 | 404.1 | 402.3 | 375.0 | 379.3 | 360.3 | 367.1 | 353.6 | 373.0 | 361.6 | 361.2 | 344.8 | 386.0 | 387.0 | 393.4 | 388.4 |
Aktywa trwałe | 60.3 | 55.3 | 67.5 | 64.9 | 60.6 | 53.3 | 67.8 | 60.7 | 61.2 | 57.8 | 79.4 | 72.7 | 71.2 | 71.5 | 87.5 | 84.5 | 89.7 | 91.9 | 105.9 | 99.9 | 96.1 | 2.5 | 102.5 | 2.5 | 2.5 | 2.5 | 2.9 | 2.9 | 281.3 | 265.1 | 363.4 | 17.2 | 224.1 | 16.3 | 17.7 | 19.7 | 307.5 | 302.1 | 364.8 | 2.5 | 0.0 | 2.5 |
Rzeczowe aktywa trwałe netto | 0.0 | (5.9) | (2.9) | (2.9) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (4.8) | (5.4) | (5.6) | 0.0 | (3.9) | (4.1) | (2.7) | 5.5 | (7.5) | (3.7) | (0.7) | 4.8 | (4.6) | 4.5 | 4.3 | 4.1 | 259.7 | 3.8 | 3.6 | 209.9 | 3.2 | 3.0 | 2.8 | 2.6 | 2.4 | 2.2 | 0.0 | 0.0 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (42.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (43.2) | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 44.8 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 46.4 | 45.7 | 2.5 | 2.5 | 0.0 | 2.5 |
Wartość firmy i wartości niematerialne i prawne | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 | 46.4 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 |
Należności netto | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 47.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50.4 | 0.0 |
Inwestycje długoterminowe | 235.0 | 233.0 | 222.2 | 233.0 | 229.7 | 228.1 | 230.5 | 235.9 | 232.2 | 232.7 | 229.2 | 240.8 | 239.7 | 238.0 | 233.1 | 232.1 | 232.4 | 244.2 | 245.0 | 238.3 | 256.6 | 229.4 | 253.4 | 263.6 | 274.1 | 265.9 | 280.9 | 280.9 | 281.3 | 262.6 | 237.0 | 217.2 | 221.5 | 228.5 | 219.4 | 212.5 | 7.6 | 1.2 | 1.2 | 230.7 | 221.8 | 0.0 |
Aktywa obrotowe | 16.4 | 19.7 | 32.9 | 14.6 | 15.6 | 10.8 | 14.0 | 11.9 | 13.3 | 10.7 | 12.6 | 9.5 | 24.5 | 8.4 | 7.5 | 10.0 | 12.6 | 8.6 | 11.4 | 36.0 | 12.9 | 8.3 | 16.4 | 8.9 | 19.3 | 20.4 | 9.5 | 14.3 | 328.1 | 294.2 | 15.9 | 246.3 | 278.9 | 13.5 | 24.2 | 23.9 | 53.7 | 42.7 | 21.2 | 23.0 | 0.0 | 35.9 |
Środki pieniężne i Inwestycje | 256.7 | 19.7 | 32.9 | 14.6 | 254.0 | 10.8 | 14.0 | 11.9 | 257.4 | 10.7 | 12.6 | 9.5 | 272.1 | 226.3 | 216.3 | 217.2 | 223.0 | 225.8 | 234.7 | 253.5 | 245.4 | 222.0 | 252.5 | 256.9 | 273.4 | 267.2 | 267.3 | 271.3 | 285.7 | 255.6 | 235.2 | 224.2 | 237.6 | 231.6 | 232.7 | 24.3 | 28.3 | 62.3 | 61.6 | 23.0 | 72.4 | 35.9 |
Zapasy | (240.3) | 0.0 | 0.0 | 0.0 | (238.4) | 0.0 | 0.0 | 0.0 | (244.2) | 0.0 | 0.0 | 0.0 | (247.5) | 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 | (358.0) | (348.7) | (41.4) | (28.6) | (323.8) | 0.0 | (48.0) | (282.2) | (316.8) | (95.9) | 0.0 | (97.9) | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 5.2 | 5.2 | 4.6 | 4.6 | 8.7 | 8.0 | 8.0 | 13.0 | 12.0 | 11.8 | 11.5 | 11.3 | 7.8 | 217.8 | 208.9 | 207.1 | 210.4 | 217.1 | 223.3 | 217.5 | 232.5 | 213.7 | 236.2 | 248.0 | 254.1 | 246.8 | 257.8 | 257.0 | 261.0 | 240.0 | 219.3 | 202.3 | 208.7 | 218.0 | 208.5 | 0.4 | 1.7 | 6.8 | 7.0 | 40.6 | 36.9 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 256.7 | 19.7 | 32.9 | 14.6 | 254.0 | 10.8 | 14.0 | 11.9 | 257.4 | 10.7 | 12.6 | 9.5 | 272.1 | 8.4 | 7.5 | 10.0 | 12.6 | 8.6 | 11.4 | 36.0 | 12.9 | 8.3 | 16.4 | 8.9 | 19.3 | 20.4 | 9.5 | 14.3 | 24.8 | 15.6 | 15.9 | 21.9 | 28.9 | 13.5 | 24.2 | 23.9 | 28.3 | 21.2 | 21.2 | 23.0 | 35.6 | 35.9 |
Należności krótkoterminowe | 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 | 17.4 | 14.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.1 | 26.4 | 24.2 | 22.5 | 24.6 | 25.5 | 23.3 | 23.6 | 23.4 | 26.5 | 21.2 | 23.4 | 24.1 | 24.8 | 21.4 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług krótkoterminowy | 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 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | 2.0 | 3.0 | 3.0 | 3.0 | 1.1 | 0.0 | 0.0 | 4.0 | 4.0 | 0.0 |
Zobowiązania krótkoterminowe | 179.1 | 172.0 | 188.0 | 180.3 | 178.4 | 162.6 | 178.5 | 178.9 | 179.4 | 172.2 | 191.5 | 191.1 | 196.6 | 190.4 | 206.3 | 203.7 | 209.2 | 209.0 | 225.2 | 233.2 | 225.5 | 212.6 | 228.1 | 22.8 | 27.7 | 26.3 | 52.8 | 57.5 | 1.8 | 59.0 | 1.0 | 24.4 | 2.0 | 3.0 | 3.0 | 3.0 | 67.4 | 68.3 | 0.0 | 4.0 | 0.0 | 0.0 |
Rozliczenia międzyokresowe | 1.4 | 0.0 | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 4.2 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.7 | 1.3 | (24.9) | 0.0 | 0.0 | 1.8 | 0.0 | (22.6) | 14.6 | (24.5) | (18.2) | (20.4) | (21.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 35.0 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 34.7 | 238.0 | 33.7 | 33.7 | 33.7 | 33.7 | 186.5 | 173.7 | 194.2 | 33.7 | 0.0 | 0.0 |
Rezerwy z tytułu odroczonego podatku | 1.4 | 3.4 | 0.3 | 0.0 | 0.0 | 0.2 | 1.9 | 2.5 | 0.0 | 0.9 | 0.1 | 1.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 | 0.0 | 0.0 | 8.4 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 35.0 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 34.7 | 238.0 | 33.7 | 33.7 | 33.7 | 33.7 | 186.5 | 173.7 | 194.2 | 33.7 | 0.0 | 0.0 |
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 | 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 | 1.7 | 1.8 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 212.8 | 205.7 | 221.7 | 214.0 | 212.1 | 196.3 | 212.2 | 212.6 | 213.1 | 205.9 | 225.2 | 224.8 | 230.3 | 224.1 | 240.0 | 237.4 | 242.9 | 242.8 | 259.0 | 266.9 | 259.2 | 246.3 | 261.8 | 256.9 | 260.1 | 249.9 | 262.1 | 264.1 | 261.0 | 248.6 | 270.2 | 262.4 | 264.9 | 249.2 | 269.5 | 262.9 | 253.9 | 242.0 | 285.3 | 281.2 | 293.8 | 286.1 |
Kapitał (fundusz) podstawowy | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 |
Zyski zatrzymane | 21.9 | 22.0 | 25.3 | 25.4 | 25.4 | 25.8 | 26.0 | 26.0 | 27.3 | 26.5 | 27.9 | 28.6 | 31.0 | 33.2 | 36.3 | 37.1 | 37.2 | 40.9 | 36.3 | 34.8 | 36.0 | 27.8 | 34.3 | 36.0 | 47.8 | 46.9 | 49.7 | 48.7 | 51.3 | 53.6 | 51.8 | 51.0 | 52.0 | 50.4 | 52.0 | 53.3 | 50.9 | 48.4 | 47.6 | 45.5 | 45.9 | 46.2 |
Kapitał własny | 104.2 | 107.5 | 105.5 | 103.2 | 102.5 | 103.8 | 108.0 | 109.0 | 105.5 | 107.0 | 107.5 | 109.5 | 113.0 | 101.7 | 101.7 | 102.1 | 101.4 | 111.5 | 112.8 | 116.4 | 118.4 | 101.5 | 123.9 | 128.0 | 145.1 | 133.2 | 142.4 | 140.0 | 141.3 | 126.4 | 109.1 | 97.9 | 102.2 | 104.4 | 103.5 | 98.7 | 107.3 | 102.8 | 100.7 | 105.8 | 99.6 | 0.0 |
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 | 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 | 317.0 | 313.2 | 327.2 | 317.2 | 314.6 | 300.1 | 320.3 | 321.5 | 318.6 | 312.9 | 332.7 | 334.3 | 343.2 | 325.8 | 341.7 | 339.5 | 344.3 | 354.2 | 371.7 | 383.3 | 377.6 | 347.9 | 385.7 | 385.0 | 405.2 | 383.1 | 404.5 | 404.1 | 402.3 | 375.0 | 379.3 | 360.3 | 367.1 | 353.6 | 373.0 | 361.6 | 361.2 | 344.8 | 386.0 | 387.0 | 393.4 | 388.4 |
Inwestycje | 240.3 | 238.2 | 226.8 | 237.6 | 238.4 | 236.0 | 238.5 | 249.0 | 244.2 | 244.4 | 240.7 | 252.1 | 247.5 | 245.8 | 246.7 | 245.0 | 241.9 | 253.7 | 254.4 | 247.4 | 268.6 | 241.2 | 266.9 | 274.7 | 279.3 | 271.1 | 286.0 | 286.0 | 283.4 | 264.9 | 243.9 | 224.5 | 228.7 | 235.7 | 228.0 | 220.8 | 9.3 | 8.0 | 8.3 | 240.7 | 230.1 | 232.5 |
Dług | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 33.7 | 34.7 | 34.7 | 35.7 | 36.7 | 36.7 | 36.8 | 39.6 | 40.3 | 37.8 | 37.8 | 37.8 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 256.7 | 19.7 | 32.9 | 14.6 | 254.0 | 10.8 | 14.0 | 11.9 | 257.4 | 10.7 | 12.6 | 9.5 | 272.1 | 8.4 | 7.5 | 10.0 | 12.6 | 8.6 | 11.4 | 36.0 | 12.9 | 8.3 | 16.4 | 8.9 | 19.3 | 20.4 | 9.5 | 14.3 | 24.8 | 15.6 | 15.9 | 21.9 | 28.9 | 13.5 | 24.2 | 23.9 | 28.3 | 21.2 | 21.2 | 23.0 | 35.6 | 35.9 |
Dług netto | (222.9) | 14.0 | 0.8 | 19.1 | (220.3) | 23.0 | 19.8 | 21.9 | (223.7) | 23.1 | 21.1 | 24.3 | (238.3) | 25.3 | 26.3 | 23.7 | 21.1 | 25.1 | 22.3 | (2.3) | 20.8 | 25.4 | 17.4 | 24.8 | 14.4 | 13.3 | 24.2 | 19.4 | 9.0 | 18.1 | 18.8 | 12.9 | 6.9 | 23.2 | 12.5 | 12.8 | 11.3 | 19.2 | 16.5 | 14.7 | 2.2 | (35.9) |
Ticker | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME | AAME |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |