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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
Aktywa | 0.0 | 526.1 | 519.0 | 1 318.0 | 1 309.8 | 2 342.7 | 2 317.5 | 2 324.9 | 2 313.6 | 2 344.8 | 2 292.8 | 2 327.6 | 2 361.7 | 2 460.8 | 2 439.6 | 2 528.5 | 2 608.0 | 2 694.9 | 2 698.7 |
Aktywa trwałe | (99.8) | 98.4 | 101.8 | 104.4 | 102.3 | 116.7 | 122.3 | 132.9 | 139.1 | 146.7 | 177.8 | 188.0 | 193.6 | 253.1 | 213.5 | 265.7 | 341.8 | 343.6 | 355.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 55.0 | 52.7 | 52.5 | 51.6 | 51.7 | 53.3 | 54.4 | 57.1 | 58.6 | 48.1 | 55.5 | 58.9 | 64.1 | 70.8 | 76.8 | 83.1 | 87.5 | 89.6 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 43.5 | 43.5 | 43.5 | 52.0 | 52.0 | 52.0 | 164.4 | 164.4 | 164.4 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 45.9 | 45.8 | 45.7 | 55.5 | 55.0 | 54.5 | 8.7 | 7.9 | 7.5 |
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 | 45.9 | 45.8 | 45.7 | 55.5 | 55.0 | 54.5 | 173.1 | 172.3 | 171.9 |
Należności netto | 0.0 | 106.0 | 105.3 | 117.2 | 116.0 | 137.5 | 124.5 | 149.4 | 143.0 | 178.2 | 169.6 | 188.7 | 183.2 | 230.0 | 199.8 | 257.5 | 278.7 | 314.3 | 297.9 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 99.8 | 427.7 | 417.2 | 1 213.6 | 1 207.5 | 2 226.1 | 2 195.2 | 2 192.0 | 2 174.6 | 2 198.1 | 2 115.0 | 2 139.7 | 2 168.1 | 2 207.7 | 2 226.1 | 2 262.8 | 2 266.2 | 2 351.3 | 2 342.8 |
Środki pieniężne i Inwestycje | 99.8 | 288.5 | 280.1 | 1 043.9 | 1 030.9 | 2 016.0 | 1 990.6 | 1 957.5 | 1 939.7 | 1 926.8 | 1 849.9 | 1 847.6 | 1 872.8 | 1 900.8 | 1 907.0 | 1 931.2 | 1 859.5 | 1 910.6 | 1 916.6 |
Zapasy | 0.0 | 27.7 | 31.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 35.9 | 36.8 | 39.2 | 41.2 | 0.0 | 43.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 199.5 | 251.8 | 236.0 | 183.5 | 448.2 | 640.1 | 943.0 | 1 427.9 | 1 436.3 | 1 491.0 | 1 506.4 | 1 534.9 | 1 555.7 | 1 551.0 | 1 570.6 | 1 619.9 | 1 536.9 | 1 524.6 | 1 638.0 |
Środki pieniężne i inne aktywa pieniężne | (99.8) | 36.8 | 44.1 | 860.3 | 582.7 | 1 375.9 | 1 047.6 | 529.7 | 503.4 | 435.8 | 343.5 | 312.6 | 317.0 | 349.8 | 336.4 | 311.3 | 322.6 | 386.0 | 278.6 |
Należności krótkoterminowe | 0.0 | 1.6 | 2.3 | 1.8 | 3.3 | 7.6 | 8.2 | 15.5 | 14.2 | 21.4 | 10.4 | 2.5 | 2.0 | 6.7 | 1.9 | 14.0 | 15.5 | 7.5 | 6.0 |
Dług krótkoterminowy | 0.0 | 10.5 | 10.5 | 20.6 | 19.6 | 9.2 | 17.1 | 15.7 | 15.5 | 7.4 | 14.6 | 15.2 | 15.5 | 15.8 | 10.1 | 21.1 | 21.5 | 17.4 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 193.8 | 211.7 | 249.0 | 272.8 | 348.2 | 330.7 | 376.2 | 378.6 | 424.3 | 401.2 | 423.4 | 435.5 | 487.0 | 439.2 | 520.2 | 535.0 | 575.1 | 529.9 |
Rozliczenia międzyokresowe | 0.0 | 142.9 | 153.4 | 172.7 | 179.7 | 220.9 | 235.1 | 255.1 | 258.9 | 290.2 | 295.7 | 300.8 | 300.6 | 330.6 | 330.5 | 328.8 | 349.8 | 378.8 | 372.9 |
Zobowiązania długoterminowe | 0.0 | 638.6 | 637.3 | 65.5 | 65.9 | 1 144.3 | 1 150.7 | 1 152.1 | 1 151.1 | 1 151.0 | 1 146.8 | 1 142.9 | 1 137.2 | 1 163.4 | 1 155.2 | 1 134.4 | 1 138.7 | 1 158.6 | 1 143.5 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 574.6 | 574.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.4 | 0.0 | 12.6 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 638.6 | 637.3 | 65.5 | 65.9 | 1 144.3 | 1 150.7 | 1 152.1 | 1 151.1 | 1 151.0 | 1 146.8 | 1 142.9 | 1 137.2 | 1 163.4 | 1 155.2 | 1 134.4 | 1 138.7 | 1 158.6 | 1 143.5 |
Zobowiązania z tytułu leasingu | 0.0 | 50.9 | 48.4 | 46.2 | 43.5 | 40.9 | 38.2 | 35.8 | 34.8 | 32.5 | 30.5 | 29.0 | 27.2 | 25.3 | 23.3 | 23.1 | 22.2 | 17.8 | 0.0 |
Zobowiązania ogółem | 0.0 | 832.4 | 849.0 | 314.4 | 338.7 | 1 492.4 | 1 481.4 | 1 528.3 | 1 529.7 | 1 575.4 | 1 548.0 | 1 566.3 | 1 572.6 | 1 650.4 | 1 594.4 | 1 654.6 | 1 673.7 | 1 733.7 | 1 673.3 |
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 |
Zyski zatrzymane | 0.0 | (406.1) | (450.6) | (538.7) | (634.4) | (748.9) | (861.8) | (979.5) | (1 095.5) | (1 201.4) | (1 354.0) | (1 457.4) | (1 550.1) | (1 644.2) | (1 737.1) | (1 827.0) | (1 901.2) | (1 989.2) | 0.0 |
Kapitał własny | 75.0 | (306.2) | (330.1) | 1 003.5 | 971.1 | 850.3 | 836.1 | 796.6 | 783.9 | 769.5 | 744.9 | 761.4 | 789.1 | 810.4 | 845.2 | 873.9 | 934.3 | 961.2 | 1 025.3 |
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 |
Pasywa | 75.0 | 526.1 | 519.0 | 1 318.0 | 1 309.8 | 2 342.7 | 2 317.5 | 2 324.9 | 2 313.6 | 2 344.8 | 2 292.8 | 2 327.6 | 2 361.7 | 2 460.8 | 2 439.6 | 2 528.5 | 2 608.0 | 2 694.9 | 2 698.7 |
Inwestycje | 199.5 | 251.8 | 236.0 | 183.5 | 448.2 | 640.1 | 943.0 | 1 427.9 | 1 436.3 | 1 491.0 | 1 506.4 | 1 534.9 | 1 555.7 | 1 551.0 | 1 570.6 | 1 620.0 | 1 536.9 | 1 524.6 | 1 638.0 |
Dług | 0.0 | 50.9 | 48.4 | 46.2 | 43.5 | 1 121.6 | 1 119.9 | 1 118.4 | 1 118.3 | 1 117.0 | 1 116.0 | 1 115.4 | 1 114.5 | 1 113.6 | 1 112.6 | 1 113.4 | 1 113.3 | 1 110.0 | 1 108.9 |
Środki pieniężne i inne aktywa pieniężne | (99.8) | 36.8 | 44.1 | 860.3 | 582.7 | 1 375.9 | 1 047.6 | 529.7 | 503.4 | 435.8 | 343.5 | 312.6 | 317.0 | 349.8 | 336.4 | 311.3 | 322.6 | 386.0 | 278.6 |
Dług netto | 99.8 | 14.1 | 4.3 | (814.1) | (539.2) | (254.4) | 72.3 | 588.7 | 614.9 | 681.2 | 772.5 | 802.8 | 797.5 | 763.8 | 776.2 | 802.0 | 790.7 | 724.0 | 830.4 |
Ticker | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT | CFLT |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |