Kwartał |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q4 |
Q1 |
Q2 |
Rok |
2024 |
2024 |
2024 |
2023 |
2023 |
2023 |
2023 |
2022 |
2022 |
2022 |
2022 |
2021 |
2021 |
2021 |
2021 |
2020 |
2020 |
2020 |
2020 |
2019 |
2019 |
2019 |
2019 |
2018 |
2018 |
2018 |
2018 |
2017 |
2017 |
2017 |
2017 |
2016 |
2016 |
2016 |
2016 |
2015 |
2015 |
2015 |
2015 |
2014 |
2024 |
2025 |
2025 |
Przepływy pieniężne z działalności operacyjnej (mln) |
81.06 |
84.28 |
87.67 |
72.80 |
68.86 |
74.33 |
77.99 |
73.94 |
70.66 |
90.88 |
127.14 |
87.15 |
89.06 |
74.76 |
104.14 |
66.41 |
59.04 |
61.55 |
83.01 |
60.09 |
54.00 |
48.79 |
59.88 |
65.97 |
60.44 |
72.76 |
80.11 |
47.62 |
46.01 |
44.46 |
64.32 |
42.53 |
38.79 |
32.25 |
55.96 |
43.00 |
47.14 |
39.46 |
63.19 |
43.24 |
87.46 |
115.25 |
88.67 |
Amortyzacja |
0.00 |
0.00 |
0.00 |
36.82 |
0.00 |
0.00 |
0.00 |
66.62 |
0.00 |
0.00 |
0.00 |
34.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.89 |
0.00 |
0.00 |
0.00 |
41.07 |
0.00 |
0.00 |
0.00 |
49.15 |
0.00 |
0.00 |
0.00 |
41.51 |
0.00 |
0.00 |
0.00 |
Zysk netto |
127.19 |
113.52 |
77.22 |
79.20 |
56.99 |
60.56 |
67.44 |
63.78 |
56.32 |
68.14 |
85.93 |
125.16 |
88.68 |
90.92 |
81.09 |
93.20 |
67.00 |
56.93 |
62.26 |
80.02 |
59.83 |
52.27 |
46.44 |
59.88 |
65.90 |
58.46 |
58.16 |
78.59 |
43.18 |
41.74 |
43.91 |
72.66 |
48.47 |
39.90 |
55.55 |
51.68 |
42.69 |
48.22 |
45.59 |
57.67 |
105.43 |
74.03 |
70.25 |
Zmiana w kapitale pracującym |
0.02 |
0.18 |
-0.92 |
0.74 |
0.41 |
-1.07 |
-0.41 |
1.01 |
-0.12 |
-0.27 |
-1.15 |
1.61 |
-0.22 |
-6.91 |
5.87 |
1.51 |
0.38 |
-0.87 |
-0.90 |
0.99 |
0.04 |
1.40 |
-1.41 |
0.12 |
-0.10 |
0.50 |
-1.03 |
0.93 |
-0.32 |
0.23 |
-0.31 |
0.49 |
0.20 |
-6.01 |
5.68 |
0.24 |
-0.56 |
-5.67 |
6.03 |
-0.33 |
2.20 |
-3.46 |
3.46 |
Przepływy pieniężne z działalności inwestycyjnej (mln) |
0.00 |
0.00 |
0.00 |
-33.63 |
0.00 |
0.00 |
0.00 |
-1.59 |
0.00 |
-0.18 |
0.00 |
-62.32 |
0.00 |
-1.49 |
-1.91 |
0.15 |
0.00 |
0.00 |
-0.15 |
-1.87 |
-0.69 |
-1.57 |
-7.38 |
-5.79 |
-2.49 |
-4.31 |
-4.01 |
-2.44 |
-8.43 |
-4.78 |
-4.47 |
-3.74 |
0.01 |
-0.92 |
-1.46 |
-0.25 |
0.00 |
-5.08 |
-3.90 |
-6.11 |
0.00 |
0.00 |
0.00 |
CAPEX |
0.00 |
0.00 |
0.00 |
-33.63 |
0.00 |
0.00 |
0.00 |
-62.31 |
0.00 |
0.00 |
0.00 |
-61.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-32.79 |
0.00 |
0.00 |
0.00 |
-39.42 |
0.00 |
0.00 |
0.00 |
-36.73 |
0.00 |
0.00 |
0.00 |
-30.22 |
0.00 |
0.00 |
0.00 |
-25.43 |
0.00 |
0.00 |
0.00 |
Akwizycja |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.59 |
40.78 |
-0.18 |
0.00 |
-0.39 |
0.00 |
-1.49 |
-1.91 |
0.15 |
0.00 |
0.00 |
-0.15 |
-1.87 |
-0.69 |
-1.57 |
-7.38 |
-5.79 |
-2.49 |
-4.31 |
-4.01 |
-2.44 |
-8.43 |
-4.78 |
-4.47 |
-3.74 |
0.01 |
-0.92 |
-1.46 |
-0.25 |
0.00 |
-5.08 |
-3.90 |
-6.11 |
0.00 |
0.00 |
0.00 |
Przepływy pieniężne z działalności finansowej (mln) |
-81.06 |
-84.28 |
-87.67 |
-72.80 |
-68.86 |
-74.33 |
-77.99 |
-72.35 |
-70.66 |
-90.70 |
-127.14 |
-87.15 |
-89.06 |
-73.27 |
-102.23 |
-66.41 |
-59.04 |
-61.55 |
-82.86 |
-58.22 |
-53.31 |
-47.22 |
-52.49 |
-60.19 |
-57.95 |
-68.46 |
-76.10 |
-45.18 |
-37.58 |
-39.69 |
-59.85 |
-38.79 |
-38.80 |
-31.33 |
-54.50 |
-42.75 |
-47.14 |
-34.38 |
-59.29 |
-37.14 |
-87.46 |
-115.25 |
-88.67 |
Spłata długu |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dywidenda |
-81.21 |
-84.14 |
-88.57 |
-72.46 |
-69.33 |
-75.04 |
-79.31 |
-72.04 |
-71.34 |
-89.98 |
-127.67 |
-87.58 |
-90.57 |
-81.26 |
-98.05 |
-66.41 |
-58.94 |
-61.83 |
-83.70 |
-60.29 |
-54.03 |
-47.36 |
-60.81 |
-66.05 |
-60.61 |
-72.26 |
-81.80 |
-47.33 |
-45.69 |
-44.53 |
-64.84 |
-42.38 |
-38.49 |
-39.01 |
-49.84 |
-41.78 |
-48.01 |
-45.34 |
-57.17 |
-43.65 |
-87.33 |
-116.36 |
-116.36 |
Należności |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Zobowiązania |
0.00 |
0.00 |
0.00 |
-6.99 |
0.00 |
0.00 |
0.00 |
-8.42 |
0.00 |
0.00 |
0.00 |
35.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.09 |
0.00 |
0.00 |
0.00 |
2.46 |
0.00 |
0.00 |
0.00 |
-39.05 |
0.00 |
0.00 |
0.00 |
-64.59 |
0.00 |
0.00 |
0.00 |
Emisja akcji |
0.00 |
0.00 |
0.00 |
2.16 |
-2.03 |
2.03 |
0.00 |
0.00 |
0.00 |
-0.35 |
0.53 |
0.43 |
1.91 |
1.49 |
1.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Wykup akcji |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.41 |
5.69 |
-6.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Środki na początek okresu |
0.00 |
0.00 |
0.00 |
1,171.99 |
0.00 |
0.00 |
0.00 |
1,376.03 |
0.00 |
0.00 |
0.00 |
1,438.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Środki na koniec okresu |
0.00 |
0.00 |
0.00 |
1,160.89 |
0.00 |
0.00 |
0.00 |
1,309.02 |
0.00 |
0.00 |
0.00 |
1,376.03 |
0.00 |
0.00 |
0.00 |
-66.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Wolne przepływy FCF |
81.06 |
84.28 |
87.67 |
39.17 |
68.86 |
74.33 |
77.99 |
11.63 |
70.66 |
90.88 |
127.14 |
25.22 |
89.06 |
74.76 |
104.14 |
66.41 |
59.04 |
61.55 |
83.01 |
60.09 |
54.00 |
48.79 |
59.88 |
33.19 |
60.44 |
72.76 |
80.11 |
8.20 |
46.01 |
44.46 |
64.32 |
5.80 |
38.79 |
32.25 |
55.96 |
12.78 |
47.14 |
39.46 |
63.19 |
17.81 |
87.46 |
115.25 |
88.67 |