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 |
67.5 |
59.0 |
56.9 |
55.9 |
54.1 |
60.1 |
59.3 |
59.9 |
60.6 |
60.4 |
59.0 |
60.0 |
58.2 |
58.0 |
58.1 |
56.5 |
57.5 |
56.9 |
55.6 |
55.3 |
53.8 |
53.2 |
53.9 |
52.3 |
43.7 |
44.0 |
45.0 |
44.1 |
45.4 |
44.3 |
44.5 |
43.4 |
44.0 |
43.5 |
44.5 |
47.4 |
48.8 |
50.1 |
60.8 |
63.3 |
60.2 |
63.3 |
Aktywa trwałe |
53.3 |
53.1 |
50.5 |
49.3 |
48.1 |
53.7 |
52.8 |
52.6 |
52.2 |
51.7 |
50.1 |
50.9 |
49.3 |
48.1 |
48.3 |
46.9 |
47.6 |
47.2 |
45.6 |
45.0 |
43.0 |
42.6 |
43.1 |
41.4 |
32.8 |
32.6 |
31.5 |
30.4 |
30.3 |
29.0 |
27.7 |
26.6 |
25.2 |
24.0 |
24.4 |
27.0 |
28.4 |
28.8 |
35.2 |
37.5 |
33.9 |
39.6 |
Rzeczowe aktywa trwałe netto |
50.0 |
49.9 |
49.4 |
48.2 |
47.1 |
52.8 |
51.8 |
51.6 |
51.3 |
50.8 |
49.3 |
50.1 |
48.5 |
47.3 |
47.5 |
46.1 |
46.7 |
46.4 |
44.8 |
44.2 |
42.6 |
42.1 |
41.3 |
39.7 |
31.3 |
31.2 |
30.1 |
28.9 |
28.9 |
27.6 |
26.3 |
25.2 |
23.8 |
22.5 |
23.0 |
25.3 |
25.9 |
26.9 |
33.6 |
35.8 |
32.2 |
36.5 |
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 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
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 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
Wartość firmy i wartości niematerialne i prawne |
0.0 |
(3 473.0) |
(3 489.0) |
0.0 |
0.0 |
(3 468.0) |
(3 580.0) |
(3 782.0) |
0.0 |
(4 350.0) |
(4 542.0) |
(4 676.0) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
Należności netto |
3.2 |
3.9 |
3.7 |
3.5 |
3.0 |
3.6 |
3.9 |
4.4 |
4.4 |
5.1 |
5.1 |
5.6 |
5.2 |
5.9 |
5.3 |
5.8 |
6.9 |
6.2 |
7.0 |
6.8 |
7.1 |
6.3 |
5.6 |
5.7 |
4.6 |
5.1 |
4.2 |
4.8 |
4.8 |
5.4 |
4.1 |
4.1 |
4.1 |
4.8 |
5.3 |
4.6 |
4.8 |
7.0 |
10.1 |
9.9 |
12.7 |
9.5 |
Inwestycje długoterminowe |
2.7 |
2.7 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(2.4) |
(2.4) |
0.0 |
(0.4) |
(0.4) |
(0.4) |
(0.6) |
0.0 |
0.0 |
0.0 |
(0.4) |
(0.9) |
0.0 |
(0.8) |
0.1 |
(0.1) |
0.0 |
0.0 |
0.0 |
0.0 |
Aktywa obrotowe |
14.2 |
5.9 |
6.4 |
6.6 |
6.0 |
6.4 |
6.5 |
7.3 |
8.4 |
8.8 |
8.8 |
9.1 |
8.9 |
9.9 |
9.8 |
9.5 |
9.9 |
9.6 |
9.9 |
10.2 |
10.7 |
10.6 |
10.8 |
11.0 |
10.8 |
11.4 |
13.4 |
13.8 |
15.1 |
15.2 |
16.8 |
16.8 |
18.7 |
19.6 |
20.1 |
20.4 |
20.5 |
21.4 |
25.6 |
25.7 |
26.3 |
23.7 |
Środki pieniężne i Inwestycje |
1.1 |
0.9 |
1.8 |
2.2 |
2.2 |
2.1 |
1.8 |
1.8 |
2.9 |
2.4 |
2.6 |
1.3 |
2.2 |
2.8 |
3.5 |
1.8 |
1.4 |
2.4 |
1.9 |
1.3 |
1.8 |
2.7 |
4.0 |
4.0 |
4.0 |
4.9 |
8.3 |
7.0 |
8.3 |
8.3 |
12.0 |
11.5 |
12.5 |
13.2 |
13.7 |
14.5 |
13.8 |
13.0 |
14.2 |
13.8 |
11.0 |
11.2 |
Zapasy |
9.4 |
0.4 |
0.4 |
0.4 |
0.0 |
0.0 |
0.0 |
0.2 |
0.2 |
0.2 |
0.2 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.0 |
0.4 |
0.4 |
0.0 |
0.4 |
0.4 |
0.0 |
0.4 |
0.1 |
0.1 |
0.1 |
1.2 |
0.9 |
0.3 |
0.9 |
1.2 |
0.8 |
0.5 |
(5.8) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
Inwestycje 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 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
1.1 |
0.9 |
1.8 |
2.2 |
2.2 |
2.1 |
1.8 |
1.8 |
2.9 |
2.4 |
2.6 |
1.3 |
2.2 |
2.8 |
3.5 |
1.8 |
1.4 |
2.4 |
1.9 |
1.3 |
1.8 |
2.7 |
4.0 |
4.0 |
4.0 |
4.9 |
8.3 |
7.0 |
8.3 |
8.3 |
12.0 |
11.5 |
12.5 |
13.2 |
13.7 |
14.5 |
13.8 |
13.0 |
14.2 |
13.8 |
11.0 |
11.2 |
Należności krótkoterminowe |
0.4 |
0.3 |
0.3 |
0.5 |
0.4 |
0.5 |
0.2 |
0.3 |
0.3 |
0.4 |
0.2 |
0.3 |
0.4 |
0.7 |
0.4 |
0.6 |
0.4 |
0.4 |
0.4 |
1.1 |
0.6 |
0.9 |
1.1 |
0.9 |
0.7 |
0.9 |
0.6 |
0.3 |
0.3 |
0.4 |
0.1 |
0.3 |
0.2 |
0.3 |
0.3 |
0.3 |
0.3 |
0.3 |
0.9 |
1.8 |
1.6 |
1.2 |
Dług krótkoterminowy |
14.9 |
6.0 |
7.2 |
7.0 |
7.0 |
7.4 |
7.7 |
7.2 |
7.1 |
6.7 |
6.8 |
7.0 |
7.3 |
7.2 |
6.6 |
6.6 |
6.5 |
11.5 |
10.8 |
10.2 |
5.5 |
4.9 |
4.4 |
4.3 |
7.4 |
1.4 |
1.2 |
1.7 |
1.4 |
2.4 |
2.0 |
1.6 |
1.6 |
1.5 |
2.5 |
3.0 |
4.6 |
5.1 |
7.2 |
0.2 |
4.4 |
0.0 |
Zobowiązania krótkoterminowe |
16.3 |
7.6 |
8.9 |
9.0 |
8.7 |
9.2 |
9.6 |
9.3 |
8.7 |
8.4 |
8.4 |
8.8 |
9.0 |
9.5 |
8.8 |
8.8 |
9.5 |
8.8 |
8.6 |
8.8 |
8.2 |
7.8 |
8.7 |
8.0 |
12.4 |
7.3 |
5.2 |
4.6 |
5.9 |
4.8 |
4.6 |
4.3 |
5.2 |
5.3 |
6.8 |
10.0 |
10.8 |
10.8 |
13.3 |
17.6 |
10.4 |
12.7 |
Rozliczenia międzyokresowe |
874.0 |
874.0 |
779.0 |
0.0 |
719.0 |
689.0 |
663.0 |
636.0 |
610.0 |
583.0 |
557.0 |
530.0 |
504.0 |
477.0 |
435.0 |
0.4 |
382.0 |
1.3 |
0.0 |
0.0 |
286.0 |
0.3 |
0.2 |
0.2 |
210.0 |
0.2 |
0.2 |
0.2 |
140.0 |
0.0 |
0.1 |
2.0 |
0.1 |
0.5 |
0.6 |
0.0 |
1.2 |
1.2 |
0.0 |
0.0 |
0.0 |
0.0 |
Zobowiązania długoterminowe |
25.1 |
24.9 |
23.4 |
22.1 |
20.2 |
25.4 |
24.0 |
24.4 |
24.7 |
24.2 |
22.5 |
23.0 |
19.3 |
17.9 |
18.2 |
16.7 |
17.0 |
16.6 |
15.2 |
15.1 |
13.8 |
13.9 |
14.2 |
13.6 |
7.6 |
12.9 |
16.1 |
15.6 |
15.3 |
14.7 |
14.6 |
13.7 |
17.2 |
16.4 |
12.0 |
11.3 |
11.8 |
13.0 |
15.1 |
13.9 |
19.8 |
21.4 |
Rezerwy z tytułu odroczonego podatku |
3.5 |
3.5 |
3.5 |
3.6 |
3.4 |
3.5 |
3.6 |
3.8 |
4.2 |
4.4 |
4.5 |
4.7 |
2.9 |
3.0 |
2.8 |
2.8 |
3.0 |
3.1 |
3.0 |
2.7 |
2.5 |
2.5 |
2.4 |
2.4 |
0.4 |
0.4 |
0.4 |
0.4 |
0.5 |
0.6 |
0.8 |
0.9 |
0.8 |
0.9 |
0.8 |
0.8 |
0.7 |
0.1 |
1.5 |
1.6 |
0.9 |
0.9 |
Zobowiązania długoterminowe |
25.1 |
24.9 |
23.4 |
22.1 |
20.2 |
25.4 |
24.0 |
24.4 |
24.7 |
24.2 |
22.5 |
23.0 |
19.3 |
17.9 |
18.2 |
16.7 |
17.0 |
16.6 |
15.2 |
15.1 |
13.8 |
13.9 |
14.2 |
13.6 |
7.6 |
12.9 |
16.1 |
15.6 |
15.3 |
14.7 |
14.6 |
13.7 |
17.2 |
16.4 |
12.0 |
11.3 |
11.8 |
13.0 |
15.1 |
13.9 |
19.8 |
21.4 |
Zobowiązania z tytułu leasingu |
16.3 |
16.4 |
15.6 |
14.6 |
13.5 |
20.5 |
19.9 |
20.7 |
19.7 |
18.2 |
17.0 |
18.1 |
17.1 |
16.0 |
16.7 |
15.8 |
14.7 |
15.0 |
13.8 |
14.0 |
13.0 |
11.7 |
10.7 |
10.4 |
9.8 |
0.8 |
0.7 |
0.7 |
0.7 |
0.6 |
0.5 |
0.4 |
0.4 |
0.3 |
0.2 |
0.1 |
0.1 |
0.0 |
1.9 |
1.7 |
1.7 |
0.0 |
Zobowiązania ogółem |
41.4 |
32.5 |
32.3 |
31.1 |
28.9 |
34.6 |
33.6 |
33.7 |
33.4 |
32.7 |
30.9 |
31.8 |
28.3 |
27.4 |
27.0 |
25.4 |
26.5 |
25.4 |
23.8 |
23.8 |
22.0 |
21.7 |
22.9 |
21.6 |
20.0 |
20.2 |
21.3 |
20.2 |
21.2 |
19.5 |
19.2 |
18.0 |
22.3 |
21.6 |
18.7 |
21.4 |
22.6 |
23.7 |
28.5 |
31.4 |
30.2 |
34.1 |
Kapitał (fundusz) podstawowy |
10.4 |
10.4 |
10.4 |
10.4 |
10.4 |
10.4 |
10.4 |
10.4 |
10.6 |
10.7 |
10.7 |
10.7 |
10.7 |
10.7 |
10.7 |
10.7 |
10.7 |
10.7 |
10.7 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
10.8 |
Zyski zatrzymane |
5.5 |
5.7 |
3.7 |
3.7 |
4.0 |
4.1 |
4.2 |
4.5 |
5.0 |
5.2 |
5.4 |
5.5 |
6.9 |
7.3 |
7.6 |
7.7 |
7.9 |
8.2 |
8.2 |
8.4 |
8.6 |
8.4 |
7.9 |
7.7 |
1.5 |
1.5 |
1.4 |
1.5 |
1.7 |
2.0 |
2.5 |
2.8 |
3.0 |
3.2 |
3.1 |
3.2 |
3.6 |
3.7 |
7.4 |
7.1 |
5.8 |
5.2 |
Kapitał własny |
30.9 |
31.3 |
24.6 |
24.8 |
30.2 |
25.5 |
25.7 |
26.2 |
32.9 |
27.8 |
28.1 |
28.2 |
35.9 |
30.6 |
31.1 |
31.0 |
37.0 |
37.5 |
31.8 |
31.4 |
37.6 |
31.5 |
31.0 |
36.0 |
23.6 |
23.8 |
23.7 |
24.0 |
28.6 |
24.7 |
29.9 |
25.4 |
25.6 |
25.8 |
25.7 |
26.0 |
26.3 |
26.4 |
32.4 |
31.8 |
30.0 |
0.0 |
Udziały mniejszościowe |
4.7 |
4.8 |
4.9 |
5.0 |
5.0 |
5.2 |
5.3 |
5.4 |
5.7 |
5.8 |
6.0 |
5.9 |
6.0 |
6.3 |
6.4 |
6.2 |
5.9 |
6.1 |
6.2 |
5.6 |
5.8 |
5.5 |
5.4 |
5.3 |
4.4 |
4.4 |
4.3 |
4.4 |
4.3 |
4.5 |
4.5 |
4.2 |
4.0 |
3.9 |
3.8 |
3.9 |
3.7 |
3.5 |
5.8 |
5.4 |
4.8 |
4.6 |
Pasywa |
67.5 |
59.0 |
56.9 |
55.9 |
54.1 |
60.1 |
59.3 |
59.9 |
60.6 |
60.4 |
59.0 |
60.0 |
58.2 |
58.0 |
58.1 |
56.5 |
57.5 |
56.9 |
55.6 |
55.3 |
53.8 |
53.2 |
53.9 |
52.3 |
43.7 |
44.0 |
45.0 |
44.1 |
45.4 |
44.3 |
44.5 |
43.4 |
44.0 |
43.5 |
44.5 |
47.4 |
48.8 |
50.1 |
60.8 |
63.3 |
60.2 |
63.3 |
Inwestycje |
2.7 |
2.7 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
(2.4) |
(2.4) |
0.0 |
(0.4) |
(0.4) |
(0.4) |
(0.6) |
0.0 |
0.0 |
0.0 |
(0.4) |
(0.9) |
0.0 |
(0.8) |
0.1 |
(0.1) |
(1.5) |
(0.2) |
0.0 |
0.0 |
Dług |
35.7 |
26.7 |
26.3 |
24.8 |
23.1 |
28.7 |
27.5 |
27.2 |
27.0 |
26.0 |
24.2 |
24.8 |
23.1 |
21.6 |
21.5 |
20.0 |
20.2 |
19.9 |
18.3 |
17.9 |
16.9 |
16.1 |
16.0 |
15.3 |
14.4 |
13.8 |
16.8 |
16.5 |
16.1 |
16.0 |
16.2 |
14.3 |
14.3 |
13.4 |
13.6 |
13.4 |
15.7 |
18.0 |
20.9 |
24.2 |
23.2 |
3.7 |
Środki pieniężne i inne aktywa pieniężne |
1.1 |
0.9 |
1.8 |
2.2 |
2.2 |
2.1 |
1.8 |
1.8 |
2.9 |
2.4 |
2.6 |
1.3 |
2.2 |
2.8 |
3.5 |
1.8 |
1.4 |
2.4 |
1.9 |
1.3 |
1.8 |
2.7 |
4.0 |
4.0 |
4.0 |
4.9 |
8.3 |
7.0 |
8.3 |
8.3 |
12.0 |
11.5 |
12.5 |
13.2 |
13.7 |
14.5 |
13.8 |
13.0 |
14.2 |
13.8 |
11.0 |
11.2 |
Dług netto |
34.6 |
25.7 |
24.5 |
22.6 |
20.9 |
26.5 |
25.8 |
25.4 |
24.2 |
23.6 |
21.6 |
23.5 |
21.0 |
18.9 |
18.0 |
18.1 |
18.7 |
17.5 |
16.4 |
16.6 |
15.2 |
13.4 |
11.9 |
11.3 |
10.4 |
8.9 |
8.5 |
9.4 |
7.9 |
7.7 |
4.3 |
2.8 |
1.9 |
0.2 |
-0.0 |
(1.1) |
1.9 |
5.0 |
7.3 |
(14.1) |
12.2 |
(7.6) |
Ticker |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
AMS |
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 |