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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
Kwartał | Q1 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 923.6 | 0.0 | 530.6 | 552.3 | 656.0 | 583.3 | 622.3 | 776.6 | 1 143.0 | 1 715.7 | 1 775.4 | 1 681.8 | 1 706.1 | 1 794.2 | 1 852.8 | 1 778.8 | 1 706.7 | 1 629.3 | 1 651.5 | 1 563.1 | 1 426.0 | 1 425.8 |
Aktywa trwałe | (40.8) | 303.9 | (310.3) | 290.4 | 287.7 | 280.8 | 297.7 | 292.1 | 285.0 | 290.9 | 898.7 | 867.5 | 810.0 | 874.8 | 927.5 | 944.5 | 915.7 | 874.5 | 854.9 | 802.6 | 660.8 | 427.3 | 449.5 |
Rzeczowe aktywa trwałe netto | 0.0 | 10.7 | 0.0 | 9.8 | 9.6 | 9.8 | 9.7 | 9.8 | 10.2 | 10.7 | 16.9 | 17.8 | 20.0 | 23.2 | 25.9 | 30.7 | 29.5 | 54.0 | 26.7 | 26.7 | 27.6 | 26.2 | 28.7 |
Wartość firmy | 0.0 | 69.7 | 0.0 | 69.7 | 69.7 | 69.7 | 69.7 | 69.7 | 69.7 | 69.7 | 379.8 | 378.7 | 359.6 | 416.2 | 428.2 | 441.3 | 426.5 | 435.6 | 425.4 | 402.5 | 250.9 | 160.2 | 164.2 |
Wartości niematerialne i prawne | 0.0 | 223.5 | 0.0 | 210.9 | 204.6 | 198.3 | 192.4 | 186.5 | 180.6 | 174.8 | 470.7 | 421.9 | 384.1 | 386.4 | 379.4 | 375.5 | 353.9 | 350.4 | 339.2 | 307.6 | 301.6 | 181.4 | 176.3 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 293.2 | 0.0 | 280.6 | 274.3 | 268.0 | 262.1 | 256.2 | 250.4 | 244.5 | 850.5 | 800.6 | 743.7 | 802.5 | 807.5 | 816.8 | 780.5 | 786.0 | 764.6 | 710.1 | 552.5 | 341.6 | 340.6 |
Należności netto | 0.0 | 96.9 | 0.0 | 98.6 | 134.6 | 135.9 | 126.1 | 163.3 | 183.9 | 245.1 | 422.0 | 474.1 | 497.9 | 424.7 | 417.9 | 502.7 | 428.0 | 332.2 | 275.1 | 309.7 | 282.1 | 275.8 | 282.6 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 0.0 | 63.3 | 64.0 | 64.1 | 0.0 | 11.2 | 22.6 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 40.8 | 619.7 | 310.3 | 240.1 | 264.6 | 375.2 | 285.6 | 330.2 | 491.6 | 852.0 | 817.0 | 907.9 | 871.8 | 831.2 | 866.6 | 908.2 | 863.1 | 832.3 | 774.4 | 848.9 | 902.3 | 998.7 | 976.3 |
Środki pieniężne i Inwestycje | 40.8 | 310.3 | 310.3 | (12.0) | 27.1 | 108.4 | 19.1 | 17.7 | 116.4 | 367.7 | 49.5 | 51.0 | 62.8 | 133.9 | 147.8 | 156.0 | 174.0 | 249.1 | 287.6 | 282.3 | 332.4 | 363.0 | 348.3 |
Zapasy | 0.0 | 148.0 | 0.0 | 105.3 | 96.5 | 118.5 | 124.7 | 137.7 | 173.1 | 205.7 | 299.0 | 330.0 | 269.8 | 233.2 | 254.6 | 206.9 | 216.0 | 162.0 | 178.7 | 165.6 | 195.7 | 200.8 | 186.9 |
Inwestycje krótkoterminowe | 81.7 | 0.0 | 620.5 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (40.8) | 310.3 | (310.3) | (12.0) | 27.1 | 108.4 | 19.1 | 17.7 | 116.4 | 367.7 | 49.5 | 51.0 | 62.8 | 133.9 | 147.8 | 156.0 | 174.0 | 249.1 | 287.6 | 282.3 | 332.4 | 363.0 | 348.3 |
Należności krótkoterminowe | 0.0 | 135.5 | 0.0 | 36.1 | 49.5 | 85.0 | 74.4 | 82.0 | 85.3 | 92.0 | 187.9 | 232.3 | 199.8 | 170.4 | 200.6 | 188.6 | 171.7 | 119.5 | 93.4 | 112.5 | 149.2 | 172.4 | 153.8 |
Dług krótkoterminowy | 0.0 | 97.7 | 0.0 | 23.5 | 0.1 | 4.3 | 10.6 | 10.7 | 4.3 | 10.2 | 59.1 | 58.4 | 52.7 | 49.2 | 34.4 | 37.4 | 44.9 | 27.2 | 22.5 | 29.2 | 28.1 | 46.0 | 34.5 |
Zobowiązania krótkoterminowe | 0.0 | 590.6 | 0.0 | 143.8 | 146.7 | 289.1 | 232.3 | 168.1 | 214.5 | 245.3 | 433.1 | 515.3 | 513.1 | 465.3 | 470.6 | 435.0 | 400.5 | 335.7 | 283.7 | 337.6 | 374.9 | 437.8 | 408.5 |
Rozliczenia międzyokresowe | 0.0 | 328.8 | 0.0 | 20.9 | 44.8 | 149.8 | 89.9 | 51.5 | 81.3 | 99.6 | 121.6 | 167.6 | 154.7 | 178.9 | 151.3 | 114.8 | 100.8 | 66.5 | 86.6 | 91.0 | 112.6 | 119.8 | 120.2 |
Zobowiązania długoterminowe | 0.0 | 27.8 | 0.0 | 592.1 | 28.3 | 447.8 | 421.1 | 522.8 | 319.5 | 729.4 | 892.4 | 899.8 | 819.3 | 816.9 | 804.2 | 805.5 | 761.9 | 760.5 | 749.6 | 735.5 | 731.1 | 699.4 | 693.7 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 15.9 | 0.0 | 14.5 | 12.2 | 13.1 | 13.0 | 14.5 | 6.6 | 17.9 | 92.9 | 84.8 | 74.1 | 72.6 | 73.1 | 74.9 | 69.9 | 66.9 | 62.9 | 54.5 | 0.0 | 21.4 | 21.6 |
Zobowiązania długoterminowe | 0.0 | 27.8 | 0.0 | 592.1 | 28.3 | 447.8 | 421.1 | 522.8 | 319.5 | 729.4 | 892.4 | 899.8 | 819.3 | 816.9 | 804.2 | 805.5 | 761.9 | 760.5 | 749.6 | 735.5 | 731.1 | 699.4 | 693.7 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.3 | 6.4 | 2.8 | 11.3 | 18.0 | 16.7 | 14.1 | 24.4 | 13.9 | 16.1 | 28.0 | 25.2 | 19.3 | 18.6 | 0.0 | 15.3 | 0.0 |
Zobowiązania ogółem | 0.0 | 618.4 | 0.0 | 735.9 | 175.0 | 736.9 | 653.4 | 690.9 | 534.0 | 974.7 | 1 325.5 | 1 415.1 | 1 332.4 | 1 282.2 | 1 274.8 | 1 240.5 | 1 162.4 | 1 096.2 | 1 033.3 | 1 073.0 | 1 106.0 | 1 137.2 | 1 102.2 |
Kapitał (fundusz) podstawowy | 0.0 | 305.2 | 0.0 | 383.6 | 377.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.2 | 0.2 |
Zyski zatrzymane | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (221.5) | (218.6) | (218.6) | (244.2) | (271.9) | (294.0) | (296.7) | (258.4) | (267.5) | (241.3) | (176.5) | (153.3) | (130.2) | (128.1) | (102.4) | (243.7) | (370.6) | (353.9) |
Kapitał własny | 264.5 | 305.2 | 305.2 | (205.4) | 377.3 | (80.9) | (70.1) | (68.6) | 242.6 | 168.3 | 390.2 | 360.3 | 349.4 | 423.9 | 519.4 | 612.3 | 616.4 | 610.5 | 596.0 | 578.5 | 457.1 | 288.8 | 323.6 |
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 |
Pasywa | 264.5 | 923.6 | 305.2 | 530.6 | 552.3 | 656.0 | 583.3 | 622.3 | 776.6 | 1 143.0 | 1 715.7 | 1 775.4 | 1 681.8 | 1 706.1 | 1 794.2 | 1 852.8 | 1 778.8 | 1 706.7 | 1 629.3 | 1 651.5 | 1 563.1 | 1 426.0 | 1 425.8 |
Inwestycje | 81.7 | 0.0 | 620.5 | 0.0 | 0.0 | 0.0 | 10.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 0.0 | 63.3 | 64.0 | 64.1 | 0.0 | 11.2 | 22.6 | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 97.7 | 0.0 | 589.4 | 0.1 | 428.3 | 402.3 | 504.6 | 303.5 | 721.3 | 826.4 | 845.1 | 772.8 | 769.6 | 740.2 | 739.9 | 697.6 | 707.6 | 680.2 | 680.7 | 676.4 | 692.6 | 679.0 |
Środki pieniężne i inne aktywa pieniężne | (40.8) | 310.3 | (310.3) | (12.0) | 27.1 | 108.4 | 19.1 | 17.7 | 116.4 | 367.7 | 49.5 | 51.0 | 62.8 | 133.9 | 147.8 | 156.0 | 174.0 | 249.1 | 287.6 | 282.3 | 332.4 | 363.0 | 348.3 |
Dług netto | 40.8 | (212.5) | 310.3 | 601.4 | (27.0) | 319.8 | 383.1 | 486.9 | 187.1 | 353.6 | 776.9 | 794.0 | 710.0 | 635.7 | 592.5 | 584.0 | 523.6 | 458.6 | 392.6 | 398.4 | 344.0 | 329.6 | 330.7 |
Ticker | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY | ARRY |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |