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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 | 2025 |
Kwartał | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 |
Aktywa | 0.0 | 417.6 | 417.6 | 417.6 | 414.8 | 953.6 | 954.8 | 958.9 | 946.9 | 952.4 | 956.3 | 947.6 | 964.1 | 918.7 | 914.3 | 920.5 | 916.3 | 904.4 | 914.1 | 930.3 | 951.2 | 979.9 |
Aktywa trwałe | (172.8) | 62.6 | 62.6 | 62.6 | 63.6 | 65.2 | 66.2 | 66.6 | 69.0 | 68.8 | 68.0 | 71.6 | 75.1 | 81.7 | 85.2 | 114.4 | 108.3 | 109.4 | 92.9 | 99.6 | 97.2 | 98.0 |
Rzeczowe aktywa trwałe netto | 0.0 | 40.3 | 40.3 | 40.3 | 41.4 | 42.0 | 42.1 | 41.0 | 41.5 | 39.4 | 38.9 | 36.7 | 35.2 | 36.0 | 35.7 | 35.1 | 34.3 | 35.1 | 39.9 | 39.9 | 40.7 | 40.0 |
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 |
Wartości niematerialne i prawne | 0.0 | 10.6 | 10.6 | 10.6 | 10.3 | 10.3 | 10.3 | 10.1 | 9.7 | 9.2 | 9.0 | 8.6 | 8.5 | 9.2 | 10.7 | 11.7 | 12.6 | 15.0 | 20.5 | 24.5 | 24.9 | 26.4 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 10.6 | 10.6 | 10.6 | 10.3 | 10.3 | 10.3 | 10.1 | 9.7 | 9.2 | 9.0 | 8.6 | 8.5 | 9.2 | 10.7 | 11.7 | 12.6 | 15.0 | 20.5 | 24.5 | 24.9 | 26.4 |
Należności netto | 0.0 | 40.7 | 40.7 | 40.7 | 35.6 | 51.8 | 36.0 | 34.4 | 54.2 | 57.4 | 54.6 | 53.7 | 68.2 | 73.2 | 62.1 | 67.4 | 58.3 | 57.7 | 47.6 | 59.7 | 59.9 | 67.2 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 2.5 | 2.1 | 2.1 | 2.1 | 2.1 | 1.6 | 1.6 | 1.8 | 3.5 | 1.8 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 172.8 | 355.1 | 355.1 | 355.1 | 351.2 | 888.4 | 888.7 | 892.3 | 877.9 | 883.6 | 888.3 | 876.0 | 889.0 | 837.0 | 829.1 | 806.1 | 808.0 | 795.0 | 821.2 | 830.7 | 854.0 | 881.9 |
Środki pieniężne i Inwestycje | 172.8 | 285.3 | 285.3 | 285.3 | 280.8 | 800.7 | 816.1 | 821.8 | 780.4 | 783.1 | 785.8 | 780.5 | 779.5 | 716.9 | 721.2 | 722.1 | 726.9 | 710.3 | 719.4 | 726.1 | 748.0 | 775.1 |
Zapasy | 0.0 | 0.0 | 0.0 | 14.1 | 16.1 | 17.9 | 19.2 | 19.7 | 0.0 | 0.0 | 0.0 | 24.1 | 24.0 | 24.7 | 26.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 345.6 | 205.4 | 205.4 | 205.4 | 122.7 | 51.1 | 15.0 | 241.1 | 419.1 | 403.1 | 361.0 | 459.7 | 511.7 | 355.7 | 214.0 | 65.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (172.8) | 79.9 | 79.9 | 79.9 | 158.1 | 749.6 | 801.1 | 580.7 | 361.3 | 380.0 | 424.8 | 320.8 | 267.8 | 361.2 | 507.2 | 656.3 | 726.9 | 710.3 | 719.4 | 726.1 | 748.0 | 775.1 |
Należności krótkoterminowe | 0.0 | 12.9 | 12.9 | 51.9 | 51.2 | 9.3 | 11.7 | 72.5 | 65.2 | 76.2 | 27.7 | 89.7 | 109.2 | 106.3 | 123.2 | 124.5 | 123.7 | 121.9 | 97.8 | 101.9 | 0.0 | 0.0 |
Dług krótkoterminowy | 0.0 | 15.9 | 15.9 | 7.9 | 15.9 | 15.9 | 15.9 | 8.0 | 16.1 | 8.0 | 16.2 | 8.7 | 15.7 | 15.3 | 14.8 | 13.1 | 8.7 | 4.9 | 0.8 | 0.1 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 153.6 | 153.6 | 153.6 | 157.8 | 177.1 | 181.4 | 201.1 | 203.8 | 224.3 | 235.7 | 242.4 | 273.8 | 284.7 | 295.6 | 298.3 | 302.6 | 315.9 | 314.8 | 327.5 | 334.5 | 346.2 |
Rozliczenia międzyokresowe | 0.0 | 76.1 | 76.1 | 76.1 | 85.3 | 95.9 | 91.4 | 94.6 | 106.8 | 115.6 | 116.6 | 115.7 | 130.9 | 138.6 | 138.7 | 137.2 | 148.4 | 156.7 | 152.9 | 159.7 | 184.7 | 186.0 |
Zobowiązania długoterminowe | 0.0 | 23.5 | 23.5 | 23.5 | 483.1 | 21.0 | 17.4 | 16.3 | 14.3 | 12.3 | 11.5 | 10.6 | 9.2 | 7.6 | 5.3 | 6.1 | 4.6 | 3.3 | 6.0 | 5.4 | 6.2 | 6.7 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.6 | 462.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 23.5 | 23.5 | 23.5 | 483.1 | 21.0 | 17.4 | 16.3 | 14.3 | 12.3 | 11.5 | 10.6 | 9.2 | 7.6 | 5.3 | 6.1 | 4.6 | 3.3 | 6.0 | 5.4 | 6.2 | 6.7 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 26.2 | 24.6 | 23.0 | 21.4 | 19.9 | 18.3 | 16.8 | 15.5 | 14.4 | 12.1 | 10.3 | 8.5 | 6.6 | 4.4 | 2.4 | 3.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 0.0 | 177.2 | 177.2 | 177.2 | 640.9 | 198.2 | 198.9 | 217.4 | 218.2 | 236.6 | 247.3 | 253.0 | 283.0 | 292.2 | 300.9 | 304.3 | 307.2 | 319.2 | 320.9 | 332.9 | 340.7 | 352.9 |
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 |
Zyski zatrzymane | 0.0 | (343.6) | (343.6) | (343.6) | (362.2) | (408.6) | (441.0) | (488.8) | (527.0) | (576.4) | (612.4) | (664.1) | (696.5) | (728.2) | (760.3) | (780.7) | (801.9) | (824.9) | (838.6) | (860.2) | (868.0) | (875.8) |
Kapitał własny | 145.7 | (221.8) | (221.8) | 240.5 | (226.1) | 755.4 | 756.0 | 741.5 | 728.7 | 715.8 | 709.0 | 694.6 | 681.0 | 626.5 | 613.4 | 616.2 | 609.1 | 585.2 | 593.3 | 597.4 | 610.5 | 627.0 |
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 |
Pasywa | 145.7 | (44.7) | (44.7) | 417.6 | 414.8 | 953.6 | 954.8 | 958.9 | 946.9 | 952.4 | 956.3 | 947.6 | 964.1 | 918.7 | 914.3 | 920.5 | 916.3 | 904.4 | 914.1 | 930.3 | 951.2 | 979.9 |
Inwestycje | 345.6 | 205.4 | 205.4 | 205.4 | 122.7 | 51.1 | 15.0 | 241.1 | 419.1 | 403.1 | 361.0 | 459.7 | 511.7 | 355.7 | 214.0 | 65.7 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług | 0.0 | 34.2 | 34.2 | 26.2 | 24.6 | 23.0 | 21.4 | 19.9 | 18.3 | 16.8 | 15.5 | 14.4 | 12.1 | 10.3 | 8.5 | 6.6 | 4.4 | 2.4 | 3.7 | 3.1 | 3.1 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (172.8) | 79.9 | 79.9 | 79.9 | 158.1 | 749.6 | 801.1 | 580.7 | 361.3 | 380.0 | 424.8 | 320.8 | 267.8 | 361.2 | 507.2 | 656.3 | 726.9 | 710.3 | 719.4 | 726.1 | 748.0 | 775.1 |
Dług netto | 172.8 | (45.7) | (45.7) | (53.6) | (133.4) | (726.6) | (779.6) | (560.8) | (343.0) | (363.2) | (409.3) | (306.4) | (255.7) | (350.9) | (498.7) | (649.7) | (722.6) | (707.9) | (715.7) | (723.1) | (744.9) | (775.1) |
Ticker | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR | COUR |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |