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 | 2018 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 |
Kwartał | Q4 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
Aktywa | 0.0 | 118.3 | 0.0 | 248.1 | 229.1 | 400.1 | 374.0 | 528.4 | 507.9 | 506.8 | 515.5 | 492.5 | 461.4 | 430.8 | 396.0 | 375.0 | 333.0 | 376.5 | 398.4 | 381.1 | 376.1 | 349.6 | 319.5 |
Aktywa trwałe | (36.3) | 21.5 | (90.5) | 20.1 | 20.2 | 19.1 | 52.0 | 50.9 | 95.6 | 181.1 | 212.5 | 174.1 | 136.0 | 143.3 | 117.6 | 100.6 | 109.3 | 105.3 | 118.8 | 105.0 | 102.8 | 91.8 | 87.0 |
Rzeczowe aktywa trwałe netto | 0.0 | 18.9 | 0.0 | 17.6 | 17.1 | 16.6 | 16.9 | 16.2 | 15.6 | 35.1 | 77.9 | 79.5 | 79.0 | 77.5 | 76.2 | 74.6 | 72.8 | 71.1 | 69.1 | 67.4 | 65.4 | 63.4 | 61.4 |
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 |
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 |
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 |
Należności netto | 0.0 | 4.6 | 0.0 | 8.5 | 4.1 | 4.5 | 3.7 | 6.2 | 4.8 | 5.7 | 1.8 | 1.7 | 1.5 | 1.5 | 0.5 | 1.0 | 0.5 | 11.8 | 13.6 | 1.2 | 10.3 | 3.1 | 8.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 190.0 | 32.5 | 32.8 | 78.2 | 142.2 | 130.5 | 90.1 | 52.4 | 61.0 | 34.7 | 19.4 | 29.9 | 31.5 | 44.4 | 35.1 | 0.0 | 22.4 | 19.6 |
Aktywa obrotowe | 36.3 | 96.8 | 90.5 | 227.9 | 208.9 | 381.0 | 322.0 | 477.6 | 412.3 | 325.7 | 302.9 | 318.4 | 325.5 | 287.6 | 278.5 | 274.4 | 223.7 | 271.2 | 279.6 | 276.0 | 273.2 | 257.8 | 232.5 |
Środki pieniężne i Inwestycje | 36.3 | 90.5 | 90.5 | 216.1 | 199.4 | 371.7 | 313.5 | 465.9 | 402.1 | 309.3 | 291.2 | 307.8 | 313.7 | 276.2 | 305.0 | 286.7 | 216.6 | 253.7 | 258.2 | 264.1 | 255.6 | 244.9 | 215.1 |
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 | (34.7) | (19.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 72.6 | 0.0 | 181.1 | 103.9 | 136.0 | 190.0 | 218.6 | 184.8 | 239.3 | 233.2 | 245.2 | 250.5 | 264.1 | 246.4 | 220.8 | 222.4 | 155.6 | 127.1 | 168.5 | 191.0 | 196.0 | 189.4 | 163.8 |
Środki pieniężne i inne aktywa pieniężne | (36.3) | 90.5 | (90.5) | 112.2 | 63.4 | 181.7 | 94.9 | 281.1 | 162.7 | 76.1 | 46.0 | 57.3 | 49.6 | 29.8 | 49.5 | 44.9 | 61.0 | 126.6 | 89.7 | 73.1 | 59.6 | 55.5 | 51.3 |
Należności krótkoterminowe | 0.0 | 5.4 | 0.0 | 5.9 | 5.3 | 5.7 | 3.7 | 4.5 | 3.7 | 4.5 | 3.4 | 4.4 | 2.4 | 1.2 | 1.0 | 2.2 | 1.3 | 1.4 | 1.6 | 0.9 | 1.5 | 1.3 | 0.7 |
Dług krótkoterminowy | 0.0 | 0.9 | 0.0 | 1.0 | 2.0 | 1.0 | 2.2 | 2.3 | 2.4 | 1.3 | 4.2 | 4.4 | 11.4 | 11.7 | 7.1 | 20.2 | 10.2 | 10.4 | 5.4 | 11.0 | 11.3 | 5.8 | 11.8 |
Zobowiązania krótkoterminowe | 0.0 | 33.6 | 0.0 | 35.1 | 40.0 | 43.9 | 37.7 | 44.2 | 48.7 | 51.2 | 47.0 | 46.1 | 45.3 | 44.5 | 39.4 | 48.2 | 30.3 | 42.8 | 55.0 | 54.2 | 43.3 | 45.2 | 40.8 |
Rozliczenia międzyokresowe | 0.0 | 20.7 | 0.0 | 22.2 | 23.9 | 27.6 | 26.6 | 28.7 | 32.3 | 31.8 | 31.3 | 22.2 | 18.1 | 16.6 | 30.8 | 38.6 | 8.4 | 15.5 | 35.1 | 36.6 | 20.8 | 18.7 | 21.6 |
Zobowiązania długoterminowe | 0.0 | 196.6 | 0.0 | 89.2 | 345.0 | 75.5 | 72.6 | 67.8 | 60.4 | 65.9 | 104.0 | 101.7 | 98.0 | 97.1 | 94.2 | 93.1 | 86.7 | 87.6 | 85.1 | 79.8 | 90.1 | 88.4 | 83.6 |
Rezerwy z tytułu odroczonego podatku | 0.0 | (12.9) | 0.0 | (12.4) | (12.1) | (11.8) | (50.9) | (46.2) | (38.9) | (24.4) | (19.0) | 10.4 | 9.1 | 9.2 | 8.6 | (24.6) | (19.6) | (21.8) | (20.7) | (16.9) | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 196.6 | 0.0 | 89.2 | 345.0 | 75.5 | 72.6 | 67.8 | 60.4 | 65.9 | 104.0 | 101.7 | 98.0 | 97.1 | 94.2 | 93.1 | 86.7 | 87.6 | 85.1 | 79.8 | 90.1 | 88.4 | 83.6 |
Zobowiązania z tytułu leasingu | 0.0 | 13.7 | 0.0 | 13.3 | 13.1 | 12.9 | 12.6 | 12.4 | 12.1 | 32.1 | 76.5 | 75.2 | 76.8 | 75.7 | 74.5 | 73.4 | 72.2 | 71.0 | 69.7 | 68.4 | 67.1 | 65.8 | 64.4 |
Zobowiązania ogółem | 0.0 | 230.2 | 0.0 | 124.3 | 385.1 | 119.3 | 110.3 | 112.0 | 109.1 | 117.2 | 151.0 | 147.9 | 143.3 | 141.6 | 133.6 | 141.3 | 117.0 | 130.3 | 140.1 | 134.0 | 133.4 | 133.6 | 124.4 |
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 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | (117.5) | 0.0 | (140.2) | (162.0) | (183.8) | (204.8) | (227.4) | (252.1) | (267.7) | (299.3) | (326.7) | (358.7) | (395.9) | (430.7) | (466.6) | (493.6) | (528.4) | (556.7) | (574.5) | (599.1) | (633.7) | (660.0) |
Kapitał własny | 31.2 | (112.0) | (1.0) | 123.8 | (155.9) | 280.8 | 263.7 | 416.4 | 398.8 | 389.6 | 364.5 | 344.6 | 318.2 | 289.2 | 262.5 | 233.7 | 216.0 | 246.1 | 258.3 | 247.1 | 242.7 | 216.0 | 195.1 |
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 | 31.2 | 118.3 | (1.0) | 248.1 | 229.1 | 400.1 | 374.0 | 528.4 | 507.9 | 506.8 | 515.5 | 492.5 | 461.4 | 430.8 | 396.0 | 375.0 | 333.0 | 376.5 | 398.4 | 381.1 | 376.1 | 349.6 | 319.5 |
Inwestycje | 72.6 | 0.0 | 181.1 | 103.9 | 136.0 | 379.9 | 251.1 | 217.5 | 317.5 | 375.4 | 375.6 | 340.5 | 316.5 | 307.4 | 220.8 | 222.4 | 155.6 | 158.5 | 213.0 | 226.1 | 196.0 | 211.8 | 183.4 |
Dług | 0.0 | 13.7 | 0.0 | 23.0 | 23.0 | 22.9 | 22.8 | 22.8 | 22.7 | 42.9 | 87.4 | 86.3 | 88.1 | 87.2 | 85.5 | 83.7 | 72.2 | 71.0 | 69.7 | 68.4 | 67.1 | 65.8 | 64.4 |
Środki pieniężne i inne aktywa pieniężne | (36.3) | 90.5 | (90.5) | 112.2 | 63.4 | 181.7 | 94.9 | 281.1 | 162.7 | 76.1 | 46.0 | 57.3 | 49.6 | 29.8 | 49.5 | 44.9 | 61.0 | 126.6 | 89.7 | 73.1 | 59.6 | 55.5 | 51.3 |
Dług netto | 36.3 | (76.8) | 90.5 | (89.2) | (40.5) | (158.8) | (72.1) | (258.4) | (140.1) | (33.2) | 41.4 | 29.0 | 38.5 | 57.4 | 36.0 | 38.8 | 11.2 | (55.6) | (19.9) | (4.7) | 7.4 | 10.3 | 13.1 |
Ticker | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC | CCCC |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |