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 | 42 | 43 | 44 | 45 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2014 | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | 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 |
Kwartał | Q2 | Q4 | Q2 | 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 | Q2 | Q4 |
Aktywa | 629.4 | 660.1 | 699.5 | 698.3 | 698.3 | 695.0 | 695.0 | 701.2 | 703.3 | 703.3 | 672.6 | 672.6 | 640.1 | 640.1 | 677.5 | 677.5 | 711.9 | 711.9 | 769.5 | 769.5 | 756.4 | 756.4 | 689.6 | 689.6 | 750.8 | 750.8 | 805.7 | 805.7 | 725.5 | 725.5 | 858.0 | 858.0 | 959.6 | 959.6 | 989.1 | 989.1 | 825.2 | 825.2 | 785.5 | 785.5 | 866.2 | 866.2 | 894.4 | 894.4 | 956.0 | 912.7 |
Aktywa trwałe | 628.6 | 635.8 | 686.3 | 678.6 | 678.6 | 692.3 | 692.3 | 694.3 | 700.5 | 700.5 | 671.0 | 671.0 | 625.8 | 625.8 | 674.2 | 674.2 | 710.3 | 710.3 | 768.7 | 768.7 | 754.6 | 754.6 | 688.6 | 688.6 | 747.7 | 747.7 | 804.7 | 804.7 | 722.2 | 722.2 | 856.8 | 856.8 | 957.9 | 957.9 | 988.1 | 988.1 | 818.0 | 818.0 | 784.8 | 784.8 | 865.2 | 865.2 | 893.7 | 893.7 | 0.0 | 912.7 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.7 | 23.4 | 10.5 | 19.4 | 19.4 | 0.3 | 0.3 | 0.9 | 1.9 | 1.9 | 0.7 | 0.7 | 13.2 | 13.2 | 1.2 | 1.2 | 0.7 | 0.7 | 0.6 | 0.6 | 1.1 | 1.1 | 0.9 | 0.9 | 1.8 | 2.6 | 0.9 | 0.9 | 2.4 | 2.7 | 1.0 | 1.2 | 0.8 | 0.8 | 0.5 | 0.5 | 5.9 | 5.9 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.2 | 0.3 |
Inwestycje długoterminowe | 628.6 | 635.8 | 686.3 | 678.6 | 678.6 | 692.2 | 692.2 | 693.6 | 700.1 | 700.1 | 671.0 | 671.0 | 625.8 | 625.8 | 673.5 | 673.5 | 710.3 | 710.3 | 768.7 | 768.7 | 754.6 | 754.6 | 688.6 | 688.6 | 747.7 | 747.7 | 804.7 | 804.7 | 722.2 | 722.2 | 856.8 | 856.8 | 957.9 | 957.9 | 988.1 | 988.1 | 818.0 | 818.0 | 784.8 | 784.8 | 865.2 | 865.2 | 893.7 | 880.5 | 0.0 | 912.4 |
Aktywa obrotowe | 0.8 | 24.3 | 13.3 | 19.7 | 19.7 | 2.7 | 2.7 | 6.9 | 2.8 | 2.8 | 1.6 | 1.6 | 14.3 | 14.3 | 3.2 | 3.2 | 1.6 | 1.6 | 0.8 | 0.8 | 1.8 | 1.7 | 0.9 | 0.9 | 3.1 | 2.6 | 1.0 | 1.0 | 3.3 | 2.7 | 1.2 | 1.2 | 1.8 | 1.3 | 1.1 | 0.8 | 7.2 | 7.1 | 0.6 | 0.6 | 1.0 | 1.0 | 0.7 | 0.7 | 0.0 | 0.0 |
Środki pieniężne i Inwestycje | 0.0 | 0.0 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 2.7 | 0.0 | 4.4 | 0.0 | 0.0 | 0.0 | 11.6 | 0.3 | 0.3 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 14.7 | 0.1 | 0.1 | 0.0 | 13.3 | 10.6 | 0.0 |
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 | 14.0 | 0.0 | 0.0 | 0.0 | 14.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.9 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 0.0 | 4.4 | 0.0 | 11.3 | 0.0 | 11.6 | 0.0 | 12.7 | 0.0 | 10.3 | 0.0 | 9.2 | 0.0 | 14.7 | 0.0 | 13.2 | 0.0 | 13.3 | 10.6 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | (13.3) | (10.6) | 0.0 |
Należności krótkoterminowe | 0.1 | 5.5 | 12.7 | 2.3 | 2.3 | 0.5 | 0.5 | 0.5 | 1.4 | 1.4 | 0.0 | 0.0 | 3.8 | 3.8 | 0.0 | 0.0 | 0.7 | 0.7 | 0.0 | 0.0 | 0.4 | 0.6 | 10.9 | 11.2 | 1.1 | 1.3 | 0.0 | 0.2 | 1.5 | 1.7 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.0 | 1.5 | 1.7 | 0.0 | 2.1 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług krótkoterminowy | 0.0 | 3.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 6.7 | 20.2 | 24.1 | 12.9 | 12.9 | 12.5 | 12.5 | 9.8 | 8.4 | 8.4 | 6.1 | 6.1 | 11.8 | 11.8 | 12.3 | 12.3 | 10.7 | 10.7 | 11.0 | 11.0 | 8.3 | 0.6 | 15.5 | 11.2 | 12.4 | 1.3 | 13.0 | 0.2 | 16.7 | 1.7 | 14.3 | 0.2 | 13.5 | 0.2 | 13.7 | 13.7 | 11.6 | 1.7 | 10.8 | 2.1 | 19.5 | 0.2 | 20.0 | 20.0 | 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 | 1.2 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 16.7 | 0.0 | 14.3 | 0.0 | 13.5 | 0.0 | 13.7 | 0.0 | 1.7 | 0.0 | 2.1 | 0.0 | 19.5 | 0.0 | 20.0 | 16.5 | 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 | 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 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 16.7 | 0.0 | 14.3 | 0.0 | 13.5 | 0.0 | 13.7 | 0.0 | 1.7 | 0.0 | 2.1 | 0.0 | 19.5 | 0.0 | 20.0 | 16.5 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 ogółem | 6.7 | 20.2 | 24.1 | 12.9 | 12.9 | 12.5 | 12.5 | 9.8 | 8.4 | 8.4 | 6.1 | 6.1 | 11.8 | 11.8 | 12.3 | 12.3 | 10.7 | 10.7 | 11.0 | 11.0 | 8.3 | 8.3 | 15.5 | 15.5 | 12.4 | 12.4 | 13.0 | 13.0 | 16.7 | 16.7 | 14.3 | 14.3 | 13.5 | 13.5 | 13.7 | 13.7 | 11.6 | 11.6 | 10.8 | 10.8 | 19.5 | 0.2 | 20.0 | 20.0 | 16.5 | 13.1 |
Kapitał (fundusz) podstawowy | 761.5 | 761.5 | 722.4 | 722.4 | 722.4 | 693.6 | 693.6 | 689.3 | 689.3 | 689.3 | 689.3 | 689.3 | 689.3 | 689.3 | 641.3 | 641.3 | 641.3 | 641.3 | 601.6 | 601.6 | 601.6 | 601.6 | 577.7 | 577.7 | 577.7 | 577.7 | 561.3 | 561.3 | 561.3 | 561.3 | 561.3 | 561.3 | 561.3 | 561.3 | 561.6 | 561.6 | 561.6 | 561.6 | 561.6 | 561.6 | 561.6 | 561.6 | 561.8 | 561.8 | 561.8 | 516.2 |
Zyski zatrzymane | (138.8) | (121.6) | (47.0) | (37.0) | (37.0) | (11.1) | (11.1) | 2.1 | 5.5 | 5.5 | (22.8) | (22.8) | (61.0) | (61.0) | 23.9 | 23.9 | 59.9 | 59.9 | 156.8 | 156.8 | 146.5 | (18.5) | 96.4 | 96.4 | 160.8 | 160.8 | 231.3 | 231.3 | 147.5 | 147.5 | 282.4 | 282.4 | 384.8 | 384.8 | 413.9 | 413.9 | 252.0 | 252.0 | 213.1 | 213.1 | 285.1 | 285.1 | 312.6 | 312.6 | 377.6 | 383.4 |
Kapitał własny | 622.7 | 639.9 | 675.5 | 685.4 | 685.4 | 682.5 | 682.5 | 691.4 | 694.8 | 694.8 | 666.5 | 666.5 | 628.3 | 628.3 | 665.2 | 665.2 | 701.2 | 701.2 | 758.4 | 758.4 | 748.1 | 748.1 | 674.1 | 674.1 | 738.4 | 738.4 | 792.6 | 792.6 | 708.8 | 708.8 | 843.7 | 843.7 | 946.2 | 946.2 | 975.5 | 975.5 | 813.6 | 813.6 | 774.7 | 774.7 | 846.7 | 846.7 | 874.5 | 874.5 | 939.5 | 899.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 660.1 | 699.5 | 698.3 | 698.3 | 695.0 | 695.0 | 701.2 | 703.3 | 703.3 | 672.6 | 672.6 | 640.1 | 640.1 | 677.5 | 677.5 | 711.9 | 711.9 | 769.4 | 769.4 | 756.4 | 756.4 | 689.6 | 689.6 | 750.8 | 750.8 | 805.7 | 805.7 | 725.5 | 725.5 | 858.0 | 858.0 | 959.6 | 959.6 | 989.1 | 989.1 | 825.2 | 825.2 | 785.5 | 785.5 | 866.2 | 866.2 | 894.4 | 894.4 | 956.0 | 912.7 |
Inwestycje | 628.6 | 635.8 | 686.3 | 678.6 | 678.6 | 692.2 | 692.2 | 693.6 | 700.1 | 700.1 | 671.0 | 671.0 | 625.8 | 625.8 | 673.5 | 673.5 | 710.3 | 710.3 | 768.7 | 768.7 | 754.6 | 754.6 | 688.6 | 688.6 | 747.7 | 747.7 | 804.7 | 804.7 | 722.2 | 722.2 | 856.8 | 856.8 | 957.9 | 957.9 | 988.1 | 988.1 | 818.0 | 818.0 | 784.8 | 784.8 | 865.2 | 865.2 | 893.7 | 893.9 | 10.6 | 912.4 |
Dług | 0.0 | 3.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 0.0 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | (13.3) | (10.6) | 0.0 |
Dług netto | -0.0 | 2.9 | (1.9) | -0.0 | -0.0 | 0.0 | 0.0 | 0.6 | 0.4 | 0.4 | -0.0 | -0.0 | -0.0 | -0.0 | 0.7 | 0.7 | -0.0 | -0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.0 | -0.0 | 0.1 | 0.1 | 0.0 | 0.0 | -0.0 | -0.0 | 0.0 | -0.0 | (0.3) | (0.3) | -0.0 | -0.0 | (0.2) | (0.2) | 0.0 | 0.0 | (0.1) | (0.1) | 0.0 | 13.3 | 10.6 | -0.0 |
Ticker | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII | CII |
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 | USD | USD | USD | USD |