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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 | 2025 |
Kwartał | Q1 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 |
Aktywa | 0.0 | 1 402.3 | 2 453.5 | 2 708.1 | 4 766.4 | 4 867.0 | 5 402.1 | 6 952.4 | 7 031.7 | 6 973.8 | 7 165.1 | 7 804.8 | 7 507.8 | 8 155.6 | 8 407.1 | 9 065.0 | 9 201.4 | 9 519.6 | 10 139.2 | 10 481.1 | 10 436.2 |
Aktywa trwałe | (320.4) | 61.9 | 324.6 | 234.7 | 798.9 | 1 149.0 | 1 074.5 | 1 233.1 | 1 267.5 | 1 334.7 | 1 266.3 | 1 279.3 | 1 302.3 | 1 287.8 | 1 288.2 | 1 315.8 | 6 740.8 | 7 005.4 | 1 340.5 | 1 040.2 | 1 355.4 |
Rzeczowe aktywa trwałe netto | 0.0 | 48.1 | 49.6 | 49.4 | 53.4 | 62.5 | 84.9 | 113.6 | 141.7 | 171.5 | 256.2 | 292.6 | 311.2 | 320.3 | 366.0 | 394.9 | 425.6 | 449.5 | 473.0 | 506.3 | 564.8 |
Wartość firmy | 0.0 | 1.3 | 0.0 | 0.0 | 261.0 | 516.5 | 540.8 | 541.4 | 547.4 | 539.5 | 525.0 | 527.6 | 537.1 | 542.6 | 536.4 | 541.2 | 535.8 | 533.4 | 536.7 | 521.7 | 522.3 |
Wartości niematerialne i prawne | 0.0 | 2.5 | 0.0 | 0.0 | 18.2 | 67.9 | 71.4 | 66.2 | 60.9 | 78.9 | 71.0 | 63.7 | 48.3 | 34.4 | 19.8 | 17.4 | 15.3 | 13.5 | 13.5 | 12.2 | 12.4 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 3.8 | 0.0 | 0.0 | 279.2 | 584.4 | 612.1 | 607.6 | 608.3 | 618.5 | 596.0 | 591.4 | 585.4 | 577.0 | 556.2 | 558.6 | 551.1 | 546.9 | 550.2 | 533.9 | 534.8 |
Należności netto | 0.0 | 59.0 | 49.0 | 67.0 | 66.1 | 91.6 | 101.0 | 134.6 | 124.6 | 161.9 | 154.9 | 202.0 | 3 735.0 | 199.2 | 4 553.6 | 5 283.9 | 293.5 | 353.1 | 308.4 | 203.6 | 220.3 |
Inwestycje długoterminowe | 0.0 | 1.8 | 1 289.9 | 1 757.3 | 17.5 | 11.3 | 11.3 | 30.2 | 33.2 | 43.2 | 43.2 | 43.2 | 43.2 | 43.2 | 51.9 | 72.9 | 5 545.2 | 5 769.2 | 56.9 | 0.0 | 42.3 |
Aktywa obrotowe | 320.4 | 1 340.3 | 2 128.9 | 2 473.4 | 3 967.5 | 3 718.0 | 4 327.6 | 5 719.4 | 5 764.2 | 5 639.1 | 5 898.7 | 6 525.5 | 6 205.5 | 6 867.8 | 7 118.9 | 7 749.2 | 2 460.6 | 2 514.2 | 2 428.2 | 2 070.7 | 9 080.8 |
Środki pieniężne i Inwestycje | 320.4 | 267.1 | 684.4 | 520.7 | 1 623.7 | 1 466.6 | 1 895.8 | 3 042.8 | 2 879.0 | 2 850.5 | 2 767.4 | 2 355.3 | 2 031.5 | 2 066.7 | 2 100.9 | 1 950.8 | 2 167.1 | 2 161.2 | 2 119.8 | 1 867.1 | 2 131.3 |
Zapasy | 0.0 | (4.5) | (4.1) | (21.4) | (124.4) | (145.4) | (43.0) | (88.6) | (58.4) | (72.7) | 0.0 | 0.0 | (3 160.3) | 0.0 | 0.0 | -0.0 | (418.1) | (300.6) | 0.0 | (593.4) | 0.0 |
Inwestycje krótkoterminowe | 640.9 | 939.2 | 0.0 | 0.0 | 0.0 | 16.2 | 456.3 | 475.4 | 617.0 | 1 595.4 | 1 237.3 | 914.9 | 1 059.0 | 1 174.7 | 1 021.6 | 914.1 | 547.4 | 865.8 | 1 073.7 | 666.7 | 780.2 |
Środki pieniężne i inne aktywa pieniężne | (320.4) | 267.1 | 684.4 | 520.7 | 1 623.7 | 1 466.6 | 1 439.5 | 2 567.4 | 2 261.9 | 1 255.2 | 1 530.1 | 1 440.3 | 972.5 | 892.0 | 1 079.3 | 1 036.7 | 1 619.7 | 1 295.4 | 1 046.2 | 1 200.4 | 1 351.1 |
Należności krótkoterminowe | 0.0 | 18.4 | 24.5 | 26.2 | 29.0 | 57.8 | 425.9 | 45.6 | 49.0 | 33.1 | 34.5 | 29.0 | 30.0 | 28.6 | 27.3 | 59.8 | 35.2 | 41.0 | 57.6 | 50.6 | 41.1 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 | 11.7 | 8.0 | 4.1 | 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 krótkoterminowe | 0.0 | 36.3 | 52.5 | 74.0 | 324.3 | 378.5 | 879.8 | 484.7 | 365.3 | 277.3 | 171.4 | 162.2 | 136.0 | 146.1 | 130.5 | 158.7 | 169.2 | 518.9 | 136.1 | 150.2 | 143.9 |
Rozliczenia międzyokresowe | 0.0 | (74.2) | 0.0 | 0.0 | (122.1) | (119.5) | (148.9) | (180.3) | (212.5) | (16.4) | (183.2) | (184.2) | (21.6) | (218.7) | (195.9) | (10.2) | 0.0 | (100.7) | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 1 733.0 | 1 219.0 | 2 983.7 | 2 038.0 | 1 907.4 | 2 144.9 | 3 999.4 | 4 090.4 | 4 078.2 | 4 430.3 | 5 132.4 | 4 860.7 | 5 475.4 | 5 709.8 | 6 271.4 | 6 408.7 | 6 268.7 | 7 167.5 | 7 545.4 | 7 417.3 |
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 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 1 733.0 | 1 219.0 | 2 983.7 | 2 038.0 | 1 907.4 | 2 144.9 | 3 999.4 | 4 090.4 | 4 078.2 | 4 430.3 | 5 132.4 | 4 860.7 | 5 475.4 | 5 709.8 | 6 271.4 | 6 408.7 | 6 268.7 | 7 167.5 | 7 545.4 | 7 417.3 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 79.6 | 75.0 | 86.1 | 79.6 | 72.0 | 65.7 | 62.3 | 57.5 | 56.0 | 52.6 | 49.1 | 37.3 | 39.0 | 22.8 | 35.8 | 32.0 | 35.6 |
Zobowiązania ogółem | 0.0 | 1 769.3 | 1 271.5 | 3 057.7 | 2 362.4 | 2 285.8 | 3 024.7 | 4 484.1 | 4 455.7 | 4 355.5 | 4 601.6 | 5 294.6 | 4 996.7 | 5 621.4 | 5 840.3 | 6 430.1 | 6 578.0 | 6 787.6 | 7 303.6 | 7 695.5 | 7 561.3 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | (447.2) | (479.0) | (494.0) | (734.9) | (888.4) | (1 205.1) | (1 364.8) | (1 419.5) | (1 605.9) | (1 857.2) | (2 179.6) | (2 385.3) | (2 591.2) | (2 763.0) | (2 929.9) | (3 063.9) | (3 109.0) | (3 209.2) | (3 128.9) | (3 126.1) |
Kapitał własny | 534.7 | (367.1) | 1 182.0 | (349.6) | 2 404.0 | 2 581.2 | 2 377.4 | 2 468.3 | 2 576.1 | 2 618.3 | 2 563.4 | 2 510.1 | 2 511.1 | 2 534.2 | 2 566.8 | 2 634.9 | 2 623.5 | 2 732.0 | 2 835.6 | 2 785.5 | 2 874.9 |
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 |
Pasywa | 534.7 | 1 402.3 | 2 453.5 | 2 708.1 | 4 766.4 | 4 867.0 | 5 402.1 | 6 952.4 | 7 031.7 | 6 973.8 | 7 165.1 | 7 804.8 | 7 507.8 | 8 155.6 | 8 407.1 | 9 065.0 | 9 201.4 | 9 519.6 | 10 139.2 | 10 481.1 | 10 436.2 |
Inwestycje | 640.9 | 941.0 | 1 289.9 | 1 757.3 | 17.5 | 11.3 | 467.5 | 505.6 | 650.2 | 1 638.5 | 1 280.5 | 958.1 | 1 059.0 | 1 217.8 | 1 021.6 | 914.1 | 6 092.6 | 6 635.0 | 1 130.6 | 666.7 | 822.5 |
Dług | 0.0 | 917.1 | 1 219.0 | 1 656.4 | 2 038.0 | 1 907.4 | 2 144.9 | 3 999.4 | 4 090.4 | 4 078.2 | 4 374.2 | 5 090.5 | 4 816.5 | 5 451.0 | 5 682.2 | 6 243.4 | 6 283.1 | 6 454.7 | 7 119.9 | 1 151.0 | 7 358.3 |
Środki pieniężne i inne aktywa pieniężne | (320.4) | 267.1 | 684.4 | 520.7 | 1 623.7 | 1 466.6 | 1 439.5 | 2 567.4 | 2 261.9 | 1 255.2 | 1 530.1 | 1 440.3 | 972.5 | 892.0 | 1 079.3 | 1 036.7 | 1 619.7 | 1 295.4 | 1 046.2 | 1 200.4 | 1 351.1 |
Dług netto | 320.4 | 650.1 | 534.6 | 1 135.7 | 414.4 | 440.8 | 705.4 | 1 432.0 | 1 828.4 | 2 823.0 | 2 844.1 | 3 650.2 | 3 844.0 | 4 559.0 | 4 602.9 | 5 206.7 | 4 663.4 | 5 159.3 | 6 073.7 | (49.3) | 6 007.1 |
Ticker | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM | AFRM |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |