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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2010 | 2011 | 2011 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 | 2024 |
Kwartał | Q4 | Q4 | Q4 | Q4 | Q4 | Q4 | Q4 | Q4 | Q4 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 |
Aktywa | 597.4 | 540.1 | 362.1 | 479.2 | 529.8 | 574.4 | 617.5 | 645.2 | 400.8 | 504.5 | 504.7 | 599.1 | 643.3 | 574.9 | 556.6 | 574.5 | 614.6 | 648.6 | 686.6 | 650.2 | 629.8 | 583.0 | 596.8 | 674.8 | 742.6 | 827.5 | 845.8 | 765.5 | 936.5 | 995.7 | 909.9 | 1 037.1 | 1 317.9 | 1 333.0 | 1 106.1 | 1 135.9 | 1 239.8 | 1 323.3 | 1 497.1 | 1 573.3 |
Aktywa trwałe | 597.1 | 539.8 | 361.8 | 478.7 | 529.1 | 574.0 | 616.9 | 0.0 | 391.4 | 504.0 | 504.2 | 597.0 | 642.3 | 566.8 | 545.5 | 539.9 | 569.7 | 634.0 | 670.1 | 635.3 | 625.6 | 581.8 | 588.9 | 671.7 | 736.5 | 824.3 | 845.1 | 764.7 | 935.6 | 994.5 | 909.1 | 1 035.3 | 1 316.9 | 1 331.5 | 1 104.6 | 1 134.1 | 1 238.8 | 1 321.3 | 0.0 | 1 573.1 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.8 | 0.6 | 0.4 | 0.2 | 2.8 | 2.7 | 3.2 | 3.9 | 3.8 | 3.5 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.5 | 0.0 | 0.1 | 0.2 | 0.3 | 1.5 | 0.8 | 0.7 | 2.2 | 0.4 | 0.9 | 1.0 | 0.6 | 0.4 | 3.8 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.6 | 0.7 | 0.7 | 0.9 | 0.9 | 0.8 | 1.0 | 0.7 | 2.7 |
Inwestycje długoterminowe | 597.1 | 539.8 | 361.8 | 478.7 | 528.6 | 573.5 | 616.5 | 644.7 | 391.2 | 503.8 | 504.0 | 596.8 | 642.2 | 566.7 | 545.4 | 539.8 | 569.6 | 633.9 | 670.0 | 635.2 | 625.6 | 581.8 | 588.9 | 671.6 | 736.5 | 824.3 | 845.1 | 764.7 | 935.6 | 993.5 | 908.3 | 1 034.8 | 1 316.5 | 1 331.3 | 1 101.8 | 1 131.4 | 1 235.7 | 1 317.4 | 0.0 | 1 566.6 |
Aktywa obrotowe | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.0 | 9.2 | 0.5 | 0.4 | 2.0 | 0.8 | 7.9 | 11.0 | 34.4 | 44.8 | 14.5 | 16.5 | 14.8 | 4.0 | 1.1 | 7.8 | 3.1 | 6.0 | 3.1 | 0.6 | 0.6 | 0.8 | 1.1 | 0.7 | 1.6 | 0.9 | 1.3 | 1.4 | 1.6 | 0.8 | 1.9 | 0.0 | 0.3 |
Środki pieniężne i Inwestycje | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.0 | 9.1 | 0.3 | 0.2 | 0.5 | 0.1 | 7.2 | 8.8 | 34.1 | 43.9 | 13.5 | 16.0 | 14.5 | 0.3 | 0.6 | 7.4 | 2.5 | 5.5 | 2.7 | 0.2 | 0.2 | 0.5 | 0.7 | 0.3 | 1.0 | 0.3 | 0.6 | 0.5 | 0.6 | 0.1 | 0.9 | 93.9 | 0.3 |
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 | 67.2 | 65.8 | 29.6 | 39.7 | 17.6 | 96.2 | 88.7 | 114.2 | 83.4 | 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 | 53.1 | 66.1 | 65.1 | 27.9 | 38.7 | 16.3 | 59.9 | 87.1 | 113.4 | 81.5 | 93.4 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.0 | 9.1 | 0.3 | 0.2 | 0.5 | 0.1 | 7.2 | 8.8 | 34.1 | 43.9 | 13.5 | 16.0 | 14.5 | 0.3 | 0.6 | 7.4 | 2.5 | 5.5 | 2.7 | 0.2 | 0.2 | 0.5 | 0.7 | 0.3 | 1.0 | 0.3 | 0.6 | 0.5 | 0.6 | 0.1 | 0.9 | 0.4 | 0.3 |
Należności krótkoterminowe | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 4.6 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | 0.5 | 0.0 | 5.9 | 0.2 | 3.9 | 0.0 | 0.1 | 0.0 | 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 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 3.1 | 0.1 | 4.6 | 0.0 | 0.0 | 0.0 | 0.0 | 4.8 | 0.5 | 0.0 | 5.9 | 0.2 | 3.9 | 0.0 | 0.1 | 0.0 | 0.4 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 0.0 | 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 | 0.0 | 0.0 | 5.6 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.1 | 1.6 | 0.7 | 0.4 | 0.2 | 3.8 | 3.0 | 3.0 | 3.2 | 4.5 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.6 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.1 | 1.6 | 0.7 | 0.4 | 0.2 | 3.8 | 3.0 | 3.0 | 3.2 | 4.5 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.8 | 0.0 | 0.2 | 0.2 | 2.8 | 2.9 | 0.0 | 0.0 | 3.1 | 0.0 |
Zobowiązania ogółem | 1.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.4 | 3.4 | 0.5 | 4.8 | 5.6 | 2.2 | 0.7 | 0.2 | 5.0 | 1.0 | 0.3 | 6.5 | 0.4 | 4.5 | 0.1 | 0.7 | 0.2 | 1.0 | 1.1 | 0.6 | 0.1 | 0.7 | 1.1 | 1.6 | 0.7 | 1.2 | 0.4 | 3.8 | 3.0 | 3.0 | 3.2 | 4.5 | 3.4 |
Kapitał (fundusz) podstawowy | 18.3 | 19.2 | 19.3 | 19.7 | 20.0 | 20.8 | 20.8 | 21.4 | 22.3 | 22.6 | 22.6 | 22.8 | 22.8 | 23.0 | 23.0 | 23.2 | 23.2 | 24.2 | 24.2 | 24.8 | 24.8 | 24.8 | 24.9 | 24.9 | 24.9 | 25.1 | 25.1 | 25.6 | 25.6 | 25.9 | 25.9 | 26.2 | 26.2 | 27.3 | 27.3 | 28.0 | 28.0 | 28.4 | 28.4 | 28.9 |
Zyski zatrzymane | 5.6 | 0.0 | 119.5 | 2.0 | 3.4 | 0.9 | 0.9 | 1.6 | 1.2 | 0.8 | 5.4 | 2.1 | 12.9 | 3.5 | 6.0 | 0.8 | 1.2 | 0.4 | 1.0 | 0.1 | 1.0 | 0.7 | 2.1 | 0.4 | 3.3 | 0.6 | 6.6 | 0.0 | 566.0 | 611.9 | 528.2 | 642.1 | 922.3 | 897.7 | 667.2 | 672.8 | 776.3 | 845.4 | 0.0 | 1 070.2 |
Kapitał własny | 596.3 | 539.8 | 361.9 | 479.0 | 529.5 | 574.0 | 617.2 | 644.8 | 397.4 | 504.0 | 499.9 | 593.5 | 641.1 | 574.2 | 556.5 | 569.5 | 613.6 | 648.3 | 680.2 | 649.8 | 625.3 | 582.9 | 596.1 | 674.7 | 741.6 | 826.3 | 845.1 | 765.3 | 935.8 | 994.6 | 908.4 | 1 036.3 | 1 316.7 | 1 332.6 | 1 102.3 | 1 132.8 | 1 235.9 | 1 319.9 | 1 492.6 | 1 569.9 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 597.4 | 540.1 | 362.1 | 479.2 | 529.8 | 574.4 | 617.5 | 645.2 | 400.8 | 504.5 | 504.7 | 599.1 | 643.3 | 574.9 | 556.6 | 574.5 | 614.6 | 648.6 | 686.6 | 650.2 | 629.8 | 583.0 | 596.8 | 674.8 | 742.6 | 827.5 | 845.8 | 765.5 | 936.5 | 995.7 | 909.9 | 1 037.1 | 1 317.9 | 1 333.0 | 1 106.1 | 1 135.9 | 1 239.8 | 1 323.3 | 1 497.1 | 1 573.3 |
Inwestycje | 597.1 | 539.8 | 361.8 | 478.7 | 528.6 | 573.5 | 616.5 | 644.7 | 391.2 | 503.8 | 504.0 | 596.8 | 642.2 | 566.7 | 545.4 | 539.8 | 569.6 | 633.9 | 670.0 | 635.2 | 625.6 | 581.8 | 588.9 | 671.6 | 736.5 | 824.3 | 845.1 | 764.7 | 935.6 | 993.5 | 908.3 | 1 034.8 | 1 316.5 | 1 331.3 | 1 101.8 | 1 131.4 | 1 235.7 | 1 317.4 | 93.4 | 1 566.6 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.8 | 0.6 | 0.4 | 0.2 | 2.8 | 2.9 | 3.0 | 3.2 | 3.1 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.0 | 9.1 | 0.3 | 0.2 | 0.5 | 0.1 | 7.2 | 8.8 | 34.1 | 43.9 | 13.5 | 16.0 | 14.5 | 0.3 | 0.6 | 7.4 | 2.5 | 5.5 | 2.7 | 0.2 | 0.2 | 0.5 | 0.7 | 0.3 | 1.0 | 0.3 | 0.6 | 0.5 | 0.6 | 0.1 | 0.9 | 0.4 | 0.3 |
Dług netto | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | (0.1) | 0.0 | (9.1) | (0.3) | (0.2) | 4.5 | 1.9 | (7.2) | (8.8) | (34.1) | (43.9) | (13.5) | (16.0) | (14.5) | (0.3) | (0.6) | (7.4) | (2.5) | (5.5) | (2.7) | (0.2) | (0.2) | (0.5) | 0.3 | 0.4 | (0.4) | 0.1 | (0.4) | 2.3 | 2.3 | 2.9 | 2.3 | 2.7 | (0.3) |
Ticker | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET | CET |
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 |