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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2013 | 2013 | 2014 | 2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | 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 |
Kwartał | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | 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 |
Aktywa | 22.6 | 22.6 | 23.2 | 23.9 | 24.6 | 23.6 | 23.4 | 24.9 | 25.6 | 33.6 | 36.2 | 37.8 | 36.9 | 37.5 | 36.9 | 40.7 | 41.5 | 42.4 | 42.9 | 43.4 | 42.2 | 41.7 | 44.0 | 42.2 | 45.8 | 46.0 | 47.5 | 48.6 | 31.8 | 50.6 | 50.2 | 50.5 | 12.3 | 21.5 | 18.6 | 22.1 | 17.4 | 16.6 | 14.2 | 14.2 |
Aktywa trwałe | 18.8 | 19.7 | 20.2 | 20.9 | 21.4 | 21.1 | 19.9 | 18.7 | 18.7 | 26.3 | 27.0 | 29.1 | 30.1 | 30.3 | 31.0 | 33.0 | 33.4 | 33.9 | 33.5 | 34.1 | 35.2 | 35.6 | 36.8 | 37.0 | 38.4 | 38.8 | 41.1 | 41.9 | 24.9 | 43.8 | 45.6 | 45.6 | 8.9 | 18.0 | 16.5 | 17.3 | 14.6 | 14.5 | 11.7 | 11.0 |
Rzeczowe aktywa trwałe netto | 18.8 | 19.7 | 20.2 | 20.9 | 21.4 | 20.7 | 19.4 | 18.1 | 18.2 | 22.0 | 22.4 | 24.6 | 25.6 | 25.8 | 26.5 | 28.5 | 28.8 | 29.4 | 28.9 | 29.5 | 28.4 | 28.7 | 29.9 | 30.1 | 32.5 | 32.8 | 33.8 | 34.6 | 17.6 | 36.5 | 38.3 | 38.3 | 3.0 | 12.1 | 10.6 | 11.4 | 8.7 | 8.6 | 8.8 | 8.8 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (7.3) | (7.3) | (7.3) | (7.3) | (7.3) | (7.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 2.1 | 1.0 | 1.5 | 1.7 | 2.7 | 0.7 | 1.1 | 0.9 | 1.3 | 0.8 | 1.3 | 1.7 | 1.1 | 2.7 | 0.8 | 0.6 | 2.3 | 1.7 | 2.8 | 2.1 | 1.1 | 1.1 | 1.2 | 0.7 | 1.6 | 0.7 | 1.1 | 0.5 | 0.7 | 1.2 | 0.6 | 0.5 | 0.3 | 0.2 | 0.4 | 0.8 | 1.3 | 0.4 | 0.4 | 0.4 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 0.0 | 5.9 | 3.0 | 2.0 |
Aktywa obrotowe | 3.8 | 3.0 | 3.0 | 3.0 | 3.2 | 2.5 | 3.5 | 6.2 | 6.9 | 7.2 | 9.2 | 8.6 | 6.9 | 7.1 | 5.9 | 7.7 | 8.2 | 8.5 | 9.5 | 9.3 | 6.9 | 6.1 | 7.2 | 5.3 | 7.4 | 7.2 | 6.3 | 6.8 | 6.9 | 6.8 | 4.6 | 4.9 | 3.4 | 3.6 | 2.1 | 4.7 | 2.8 | 2.1 | 2.4 | 3.2 |
Środki pieniężne i Inwestycje | 0.4 | 0.9 | 0.4 | 1.0 | 0.0 | 0.9 | 2.1 | 3.5 | 2.1 | 2.7 | 1.7 | 3.3 | 1.1 | 1.3 | 1.1 | 2.7 | 2.5 | 2.5 | 3.1 | 1.6 | 2.8 | 2.7 | 3.7 | 2.1 | 2.0 | 3.4 | 3.2 | 3.3 | 2.5 | 1.4 | 1.0 | 1.1 | 0.7 | 2.7 | 1.1 | 3.3 | 1.0 | 1.1 | 1.3 | 1.0 |
Zapasy | 0.0 | 1.0 | 1.0 | 0.2 | 0.0 | 0.8 | 0.0 | 1.5 | 3.3 | 3.7 | 6.2 | 3.6 | 4.6 | 3.1 | 3.9 | 4.3 | 3.2 | 4.2 | 3.5 | 5.5 | 3.0 | 2.3 | 2.3 | 2.4 | 3.8 | 3.0 | 2.0 | 2.8 | 3.7 | 4.1 | 2.9 | 3.3 | 2.3 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.4 |
Inwestycje krótkoterminowe | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 0.9 | 0.4 | 1.0 | 0.0 | 0.9 | 2.1 | 3.5 | 2.1 | 2.7 | 1.7 | 3.3 | 1.1 | 1.3 | 1.1 | 2.7 | 2.5 | 2.5 | 3.1 | 1.6 | 2.8 | 2.7 | 3.7 | 2.1 | 2.0 | 3.4 | 3.2 | 3.3 | 2.5 | 1.4 | 1.0 | 1.1 | 0.7 | 2.7 | 1.1 | 3.3 | 1.0 | 1.1 | 1.3 | 1.0 |
Należności krótkoterminowe | 0.9 | 0.7 | 0.6 | 1.1 | 1.0 | 0.6 | 0.8 | 1.2 | 1.4 | 1.0 | 2.1 | 2.0 | 1.5 | 0.9 | 1.1 | 1.8 | 1.1 | 1.5 | 2.2 | 2.0 | 1.6 | 1.3 | 2.6 | 1.2 | 2.0 | 2.0 | 2.4 | 2.2 | 5.2 | 2.6 | 2.7 | 3.3 | 3.7 | 4.5 | 1.7 | 2.7 | 3.4 | 3.2 | 3.6 | 3.6 |
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 | 0.2 | 1.9 | 1.8 | 1.8 | 2.6 | 1.9 | 1.8 | 1.7 | 1.2 | 1.5 | 1.4 | 1.4 | 1.2 |
Zobowiązania krótkoterminowe | 1.5 | 1.5 | 1.1 | 1.5 | 1.9 | 1.3 | 1.2 | 2.0 | 2.2 | 2.5 | 3.4 | 5.4 | 4.4 | 3.9 | 3.6 | 5.1 | 5.8 | 5.8 | 7.0 | 6.0 | 5.5 | 4.9 | 6.6 | 5.0 | 6.4 | 5.4 | 6.0 | 6.0 | 7.3 | 7.6 | 7.9 | 9.3 | 8.6 | 6.6 | 5.7 | 6.5 | 7.3 | 7.1 | 7.1 | 8.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 2.2 | 2.5 | 2.2 | 2.3 | 0.1 | 1.0 |
Zobowiązania długoterminowe | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 4.1 | 4.2 | 5.9 | 6.0 | 6.0 | 6.0 | 7.7 | 7.7 | 7.7 | 8.5 | 7.7 | 7.7 | 7.8 | 7.7 | 6.8 | 6.8 | 6.8 | 7.3 | 11.9 | 12.0 | 12.0 | 12.3 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.7 | 1.7 | 0.0 | 0.0 | 0.0 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 4.1 | 4.2 | 5.9 | 6.0 | 6.0 | 6.0 | 7.7 | 7.7 | 7.7 | 8.5 | 7.7 | 7.7 | 7.8 | 7.7 | 6.8 | 6.8 | 6.8 | 7.3 | 11.9 | 12.0 | 12.0 | 12.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 1.7 | 1.7 | 1.4 | 1.8 | 1.9 | 1.6 | 1.5 | 2.3 | 2.5 | 8.4 | 9.3 | 11.4 | 10.3 | 9.8 | 9.5 | 11.0 | 11.7 | 11.6 | 11.1 | 10.1 | 11.4 | 10.9 | 12.6 | 11.0 | 14.1 | 13.1 | 13.7 | 14.5 | 15.1 | 15.3 | 15.6 | 17.0 | 15.4 | 13.4 | 12.4 | 13.8 | 19.3 | 19.2 | 19.1 | 20.2 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 39.5 | 0.0 | 0.0 | 0.0 | 42.1 | 0.0 | 42.9 | 42.9 | 42.9 | 43.7 | 43.7 | 43.7 | 43.7 | 44.2 | 44.2 | 44.2 | 44.4 | 44.8 | 44.8 | 44.9 | 44.9 | 44.9 | 44.9 | 46.2 | 47.3 | 47.3 | 47.3 | 52.5 | 53.6 | 54.4 | 55.7 |
Zyski zatrzymane | (21.2) | (21.2) | (21.3) | (21.6) | (21.6) | (22.3) | (22.4) | (22.6) | (22.1) | (20.6) | (21.8) | (22.7) | (22.6) | (21.5) | (21.8) | (20.3) | (20.2) | (19.2) | (19.0) | (17.6) | (20.0) | (20.1) | (20.0) | (20.1) | (19.7) | (18.7) | (18.2) | (17.8) | (35.2) | (16.7) | (17.4) | (18.4) | (56.9) | (46.9) | (49.0) | (46.9) | (62.3) | (64.8) | (68.2) | (71.1) |
Kapitał własny | 20.9 | 20.9 | 21.9 | 22.1 | 22.7 | 22.0 | 21.9 | 22.6 | 23.1 | 25.1 | 26.9 | 26.4 | 26.6 | 27.7 | 27.4 | 29.7 | 29.8 | 30.8 | 31.8 | 33.2 | 30.8 | 30.7 | 31.3 | 31.2 | 31.7 | 32.9 | 33.7 | 34.1 | 16.7 | 35.3 | 34.5 | 33.5 | (3.1) | 8.1 | 6.2 | 8.2 | (1.9) | (2.6) | (4.9) | (6.0) |
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 |
Pasywa | 22.6 | 22.6 | 23.2 | 23.9 | 24.6 | 23.6 | 23.4 | 24.9 | 25.6 | 33.6 | 36.2 | 37.8 | 36.9 | 37.5 | 36.9 | 40.7 | 41.5 | 42.4 | 42.9 | 43.4 | 42.2 | 41.7 | 44.0 | 42.2 | 45.8 | 46.0 | 47.5 | 48.6 | 31.8 | 50.6 | 50.2 | 50.5 | 12.3 | 21.5 | 18.6 | 22.1 | 17.4 | 16.6 | 14.2 | 14.2 |
Inwestycje | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 5.9 | 0.0 | 5.9 | 3.0 | 2.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.9 | 1.8 | 1.8 | 2.6 | 2.5 | 2.3 | 2.2 | 2.0 | 1.9 | 1.7 | 1.6 | 1.5 |
Środki pieniężne i inne aktywa pieniężne | 0.2 | 0.9 | 0.4 | 1.0 | 0.0 | 0.9 | 2.1 | 3.5 | 2.1 | 2.7 | 1.7 | 3.3 | 1.1 | 1.3 | 1.1 | 2.7 | 2.5 | 2.5 | 3.1 | 1.6 | 2.8 | 2.7 | 3.7 | 2.1 | 2.0 | 3.4 | 3.2 | 3.3 | 2.5 | 1.4 | 1.0 | 1.1 | 0.7 | 2.7 | 1.1 | 3.3 | 1.0 | 1.1 | 1.3 | 1.0 |
Dług netto | (0.2) | (0.9) | (0.4) | (1.0) | 0.0 | (0.9) | (2.1) | (3.5) | (2.1) | (2.7) | (1.7) | (3.3) | (1.1) | (1.3) | (1.1) | (2.7) | (2.5) | (2.5) | (3.1) | (1.6) | (2.8) | (2.7) | (3.7) | (2.1) | (2.0) | (3.4) | (3.2) | (2.3) | (0.5) | 0.4 | 0.7 | 1.6 | 1.8 | (0.4) | 1.1 | (1.3) | 0.9 | 0.7 | 0.3 | 0.5 |
Ticker | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V | ABI.V |
Waluta | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |