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 | 40 | 41 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2005 | 2006 | 2006 | 2006 | 2006 | 2007 | 2007 | 2007 | 2007 | 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 | 48.7 | 49.0 | 49.2 | 62.8 | 65.2 | 66.1 | 73.4 | 68.6 | 73.1 | 430.3 | 434.1 | 468.0 | 480.3 | 522.1 | 521.4 | 734.9 | 769.0 | 768.8 | 766.7 | 839.1 | 830.2 | 852.1 | 1 546.0 | 1 575.3 | 1 579.0 | 1 673.2 | 1 778.1 | 1 784.2 | 2 265.7 | 2 297.9 | 2 319.1 | 2 310.3 | 2 289.1 | 2 292.1 | 2 309.2 | 2 313.6 | 2 366.2 | 2 289.7 | 2 293.7 | 4 362.8 | 4 031.7 | 3 983.1 |
Aktywa trwałe | 1.9 | 1.5 | 1.4 | 1.4 | 8.8 | 7.9 | 7.9 | 10.6 | 13.0 | 388.2 | 394.7 | 428.4 | 439.1 | 448.9 | 455.0 | 673.5 | 700.1 | 699.4 | 694.1 | 748.8 | 740.3 | 752.1 | 1 442.0 | 1 453.7 | 1 322.1 | 1 514.9 | 1 380.7 | 1 336.5 | 1 685.1 | 1 891.7 | 2 077.7 | 2 153.1 | 2 202.3 | 61.8 | 234.6 | 228.2 | 2 272.2 | 2 182.9 | 2 189.0 | 377.5 | 3 829.2 | 176.8 |
Rzeczowe aktywa trwałe netto | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.2 | 4.2 | 4.1 | 4.2 | 4.6 | 4.5 | 4.4 | 4.7 | 5.0 | 10.8 | 10.6 | 10.2 | 9.5 | 9.0 | 13.1 | 13.3 | 15.1 | 17.8 | 17.7 | 15.2 | 27.7 | 27.9 | 28.3 | 23.8 | 22.9 | 22.5 | 21.8 | 23.6 | 22.6 | 21.7 | 21.0 | 29.3 | 27.9 | 26.5 |
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 | 0.0 | 0.0 | 19.7 | 0.0 | 0.0 | 0.0 | 36.8 | 36.8 | 36.8 | 37.8 | 37.8 | 37.8 | 37.8 | 37.8 | 37.8 | 37.8 | 37.8 | 112.5 | 111.8 | 111.8 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 19.1 | 18.9 | 18.8 | 18.7 | 18.5 | 18.4 | 18.3 | 22.3 | 21.5 | 1.9 | 21.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 23.0 | 22.3 | 21.3 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 19.1 | 18.9 | 18.8 | 18.7 | 18.5 | 18.4 | 18.3 | 22.3 | 21.5 | 21.6 | 21.5 | 0.0 | 0.0 | 36.8 | 36.8 | 36.8 | 37.8 | 39.4 | 39.3 | 39.2 | 39.1 | 39.0 | 38.9 | 38.9 | 135.5 | 134.1 | 133.1 |
Należności netto | 0.0 | 0.2 | 0.2 | 0.3 | 0.0 | 0.5 | 0.4 | 0.5 | 0.5 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje długoterminowe | 1.4 | 1.0 | 1.0 | 1.0 | 8.5 | 7.5 | 7.4 | 10.1 | 11.8 | 3.0 | 3.2 | 3.3 | 3.3 | 3.3 | 4.3 | 5.6 | 6.2 | 6.2 | 6.2 | 6.2 | 16.3 | 6.6 | 8.9 | 24.8 | 24.7 | 24.2 | 11.2 | 11.3 | 12.5 | 17.3 | 16.4 | 20.4 | 23.6 | 178.3 | 173.7 | 165.5 | 25.4 | 20.4 | 23.9 | 212.7 | 195.3 | 0.0 |
Aktywa obrotowe | 7.6 | 12.8 | 15.1 | 14.9 | 15.1 | 10.0 | 7.5 | 6.4 | 4.0 | 42.1 | 39.4 | 39.6 | 41.2 | 73.2 | 66.5 | 61.4 | 68.9 | 69.4 | 72.6 | 90.3 | 93.0 | 100.0 | 103.9 | 121.6 | 256.9 | 158.3 | 397.4 | 447.6 | 580.7 | 406.2 | 241.4 | 157.2 | 86.8 | 158.6 | 236.4 | 155.8 | 94.0 | 106.8 | 104.7 | 274.5 | 202.5 | 212.0 |
Środki pieniężne i Inwestycje | 7.6 | 12.6 | 14.9 | 14.6 | 15.1 | 9.5 | 7.1 | 5.9 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 26.2 | 0.0 | 0.0 | 40.8 | 36.7 | 41.9 | (15.1) | (12.2) | (22.4) | (28.7) | (38.3) | (29.2) | (60.3) | 158.6 | 224.5 | 145.4 | (33.0) | (53.7) | (29.2) | 274.5 | 202.5 | 212.0 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (123.3) | (111.2) | (102.2) | 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 | 16.3 | 0.0 | 0.0 | 24.8 | 24.7 | 24.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 112.6 | 124.4 | 119.9 | 111.8 | 130.0 | 127.0 | 123.7 | 159.3 | 142.0 | 131.6 |
Środki pieniężne i inne aktywa pieniężne | 7.6 | 12.6 | 14.9 | 14.6 | 15.1 | 9.5 | 7.1 | 5.9 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 | 0.0 | 0.0 | 16.0 | 12.0 | 17.6 | (15.1) | (12.2) | (22.4) | (28.7) | (38.3) | (29.2) | 60.3 | 102.1 | 104.6 | 33.5 | 33.0 | 53.7 | 29.2 | 115.2 | 60.5 | 80.4 |
Należności 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 | 9.9 | 11.3 | 12.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 20.0 | 0.0 | 0.0 | 0.0 | 15.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 185.7 | 187.1 | 184.0 | 194.0 | 186.6 | 182.9 | 236.2 | 239.9 | 239.7 | 245.1 | 283.2 | 262.1 | 292.4 | 613.5 | 600.5 | 630.0 | 822.4 | 747.7 | 760.5 | 1 182.8 | 1 227.9 | 1 280.4 | 993.2 | 1 136.3 | 10.9 | 11.3 | 12.7 | 1 376.8 | 1 281.8 | 666.6 | 19.2 | 0.0 | 17.1 |
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 | 0.0 | 0.9 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 199.3 | 199.5 | 235.4 | 236.6 | 260.5 | 261.5 | 399.9 | 427.7 | 425.6 | 416.0 | 448.5 | 450.7 | 437.3 | 807.1 | 846.9 | 780.1 | 679.7 | 856.8 | 846.1 | 836.4 | 823.1 | 793.3 | 1 067.7 | 892.4 | 2 013.6 | 43.2 | 38.5 | 701.2 | 715.4 | 1 333.9 | 3 845.5 | 0.0 | 109.2 |
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 | 0.8 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.9 | 0.0 | 0.0 | 0.0 | 5.1 | 0.0 | 0.0 | 0.0 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 199.3 | 199.5 | 235.4 | 236.6 | 260.5 | 261.5 | 399.9 | 427.7 | 425.6 | 416.0 | 448.5 | 450.7 | 437.3 | 807.1 | 846.9 | 780.1 | 679.7 | 856.8 | 846.1 | 836.4 | 823.1 | 793.3 | 1 067.7 | 892.4 | 2 013.6 | 43.2 | 38.5 | 701.2 | 715.4 | 1 333.9 | 3 845.5 | 0.0 | 109.2 |
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 | 3.2 | 0.0 | 0.0 | 0.0 | 9.4 | 0.0 | 0.0 | 0.0 | 6.6 | 9.2 | 9.6 | 11.7 | 8.3 | 10.9 | 10.4 | 12.7 | 9.4 | 9.4 | 10.9 | 19.2 | 18.3 | 17.1 |
Zobowiązania ogółem | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 385.0 | 386.6 | 419.4 | 430.6 | 447.1 | 444.4 | 636.1 | 667.7 | 665.3 | 661.1 | 731.7 | 709.7 | 729.7 | 1 420.5 | 1 447.4 | 1 410.2 | 1 502.1 | 1 604.5 | 1 606.6 | 2 019.2 | 2 051.1 | 2 073.7 | 2 060.9 | 2 028.7 | 2 024.5 | 2 035.4 | 2 035.1 | 2 078.1 | 1 997.2 | 2 000.5 | 3 864.7 | 3 519.8 | 3 451.7 |
Kapitał (fundusz) podstawowy | 4.2 | 4.4 | 4.4 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | 43.7 | 44.6 | 44.7 | 26.1 | 69.3 | 69.9 | 91.1 | 42.0 | 91.4 | 91.5 | 91.7 | 103.2 | 103.4 | 123.1 | 120.9 | 146.9 | 147.7 | 147.7 | 148.4 | 214.2 | 0.0 | 0.0 | 0.0 | 218.3 | 219.7 | 220.7 | 221.6 | 222.0 | 223.1 | 224.0 | 441.7 | 442.5 | 442.9 |
Zyski zatrzymane | (2.0) | (2.4) | (2.8) | (3.0) | (3.6) | (3.6) | (3.6) | (3.7) | (3.9) | 1.7 | 2.7 | 3.8 | 4.9 | 6.0 | 7.3 | 8.2 | 10.2 | 12.0 | 13.6 | 15.3 | 17.0 | 18.9 | 1.9 | 6.7 | 21.7 | 23.1 | 25.5 | 29.0 | 32.4 | 0.0 | 0.0 | 0.0 | 48.5 | 52.9 | 59.6 | 66.2 | 70.6 | 75.5 | 75.7 | 59.2 | 76.0 | 92.9 |
Kapitał własny | 6.2 | 6.4 | 5.9 | 23.3 | 22.7 | 22.7 | 22.8 | 22.7 | 22.6 | 45.4 | 47.5 | 48.6 | 49.7 | 75.0 | 77.0 | 98.9 | 101.4 | 103.5 | 105.6 | 107.4 | 120.5 | 122.4 | 125.4 | 127.9 | 168.9 | 171.1 | 173.6 | 177.6 | 246.5 | 246.8 | 245.3 | 249.4 | 260.4 | 267.5 | 273.7 | 278.6 | 288.2 | 292.5 | 293.2 | 498.1 | 511.8 | 531.4 |
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 | 0.0 | 0.0 |
Pasywa | 48.7 | 49.0 | 49.2 | 62.8 | 65.2 | 66.1 | 73.4 | 68.6 | 73.1 | 430.3 | 434.1 | 468.0 | 480.3 | 522.1 | 521.4 | 734.9 | 769.0 | 768.8 | 766.7 | 839.1 | 830.2 | 852.1 | 1 546.0 | 1 575.3 | 1 579.0 | 1 673.2 | 1 778.1 | 1 784.2 | 2 265.7 | 2 297.9 | 2 319.1 | 2 310.3 | 2 289.1 | 2 292.1 | 2 309.2 | 2 313.6 | 2 366.2 | 2 289.7 | 2 293.7 | 4 362.8 | 4 031.7 | 3 983.1 |
Inwestycje | 1.4 | 1.0 | 1.0 | 1.0 | 8.5 | 7.5 | 7.4 | 10.1 | 11.8 | 3.0 | 3.2 | 3.3 | 3.3 | 3.3 | 4.3 | 5.6 | 6.2 | 6.2 | 6.2 | 6.2 | 6.1 | 6.6 | 8.9 | 8.9 | 8.6 | 10.1 | 11.2 | 11.3 | 12.5 | 17.3 | 16.4 | 20.4 | 23.6 | 124.4 | 293.5 | 277.4 | 25.4 | 20.4 | 23.9 | 372.0 | 337.3 | 131.6 |
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 | 20.0 | 0.0 | 0.0 | 0.0 | 35.0 | 26.0 | 25.6 | 35.2 | 30.0 | 34.6 | 251.1 | 297.4 | 30.3 | 30.3 | 20.3 | 20.4 | 29.4 | 29.7 | 27.4 | 29.5 | 78.8 | 910.7 | 43.2 | 38.5 | 115.0 | 56.3 | 53.8 | 88.4 | 88.0 | 87.4 |
Środki pieniężne i inne aktywa pieniężne | 7.6 | 12.6 | 14.9 | 14.6 | 15.1 | 9.5 | 7.1 | 5.9 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.9 | 0.0 | 0.0 | 16.0 | 12.0 | 17.6 | (15.1) | (12.2) | (22.4) | (28.7) | (38.3) | (29.2) | 60.3 | 102.1 | 104.6 | 33.5 | 33.0 | 53.7 | 29.2 | 115.2 | 60.5 | 80.4 |
Dług netto | (7.6) | (12.6) | (14.9) | (14.6) | (15.1) | (9.5) | (7.1) | (5.9) | (3.5) | 0.0 | 0.0 | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | 35.0 | 26.0 | 25.6 | 35.2 | 20.1 | 34.6 | 251.1 | 281.3 | 18.3 | 12.7 | 35.5 | 32.5 | 51.8 | 58.4 | 65.6 | 58.6 | 18.5 | 808.6 | (61.4) | 5.0 | 82.0 | 2.6 | 24.7 | (26.8) | 27.6 | 7.0 |
Ticker | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL | BCAL |
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 |