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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 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 | 2024 | 2024 |
| Kwartał | 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 |
| Aktywa | 3 399.5 | 3 125.4 | 3 112.6 | 3 014.7 | 3 029.4 | 2 963.7 | 2 979.2 | 3 014.0 | 3 037.8 | 3 017.9 | 3 121.3 | 3 221.2 | 3 236.3 | 3 179.1 | 3 230.2 | 3 276.1 | 3 255.4 | 3 328.8 | 3 426.6 | 3 482.3 | 3 764.3 | 3 631.4 | 3 642.7 | 3 959.8 | 4 021.3 | 3 981.0 | 4 085.0 | 4 083.3 | 4 103.5 | 4 089.4 | 4 402.5 | 4 342.2 | 4 449.6 | 4 362.1 | 4 441.1 | 4 414.0 | 4 621.0 | 4 612.1 | 4 748.2 | 4 885.7 | 4 985.7 |
| Aktywa trwałe | 1 828.4 | 1 784.6 | 1 778.0 | 1 748.1 | 1 712.8 | 1 703.4 | 1 668.9 | 1 650.9 | 1 623.0 | 1 827.8 | 1 834.2 | 1 831.9 | 1 834.5 | 1 826.3 | 1 945.9 | 1 929.7 | 1 911.4 | 2 090.1 | 2 090.0 | 2 066.0 | 2 234.5 | 2 348.5 | 2 375.5 | 2 379.0 | 2 720.5 | 2 694.3 | 2 683.6 | 2 659.5 | 2 795.7 | 2 779.5 | 2 964.1 | 2 927.5 | 2 932.3 | 2 915.9 | 2 917.5 | 2 868.8 | 2 903.9 | 2 874.9 | 2 912.3 | 2 933.7 | 3 136.1 |
| Rzeczowe aktywa trwałe netto | 458.9 | 439.3 | 433.7 | 422.3 | 413.6 | 407.1 | 393.9 | 387.5 | 388.9 | 389.2 | 390.5 | 387.7 | 390.2 | 385.3 | 375.0 | 370.0 | 374.7 | 513.8 | 510.8 | 508.0 | 551.1 | 545.6 | 538.8 | 532.8 | 529.1 | 513.9 | 511.1 | 500.8 | 503.6 | 502.6 | 493.4 | 483.8 | 496.6 | 485.3 | 484.7 | 473.7 | 474.2 | 463.2 | 473.9 | 486.9 | 508.5 |
| Wartość firmy | 998.5 | 984.0 | 991.3 | 979.1 | 972.6 | 978.6 | 967.8 | 964.4 | 951.1 | 1 071.1 | 1 082.9 | 1 089.8 | 1 096.3 | 1 099.4 | 1 103.6 | 1 097.3 | 1 088.0 | 1 111.3 | 1 112.8 | 1 104.8 | 1 166.7 | 1 175.7 | 1 197.2 | 1 207.9 | 1 455.1 | 1 465.2 | 1 466.7 | 1 461.3 | 1 463.0 | 1 458.9 | 1 532.0 | 1 512.2 | 1 544.6 | 1 549.1 | 1 555.9 | 1 546.7 | 1 558.8 | 1 552.3 | 1 571.0 | 1 583.4 | 1 675.7 |
| Wartości niematerialne i prawne | 349.2 | 337.0 | 334.0 | 322.2 | 310.8 | 306.0 | 292.5 | 283.7 | 271.5 | 352.9 | 346.0 | 339.0 | 329.7 | 322.9 | 449.1 | 442.3 | 429.6 | 444.7 | 433.5 | 420.5 | 479.9 | 487.1 | 489.2 | 476.9 | 609.6 | 583.2 | 568.6 | 552.5 | 538.1 | 523.9 | 638.9 | 618.6 | 620.9 | 605.2 | 589.9 | 572.3 | 557.6 | 542.3 | 545.4 | 532.4 | 596.8 |
| Wartość firmy i wartości niematerialne i prawne | 1 347.7 | 1 321.0 | 1 325.3 | 1 301.3 | 1 283.4 | 1 284.6 | 1 260.3 | 1 248.1 | 1 222.5 | 1 424.0 | 1 428.9 | 1 428.7 | 1 426.0 | 1 422.3 | 1 552.7 | 1 539.6 | 1 517.6 | 1 556.1 | 1 546.3 | 1 525.3 | 1 646.6 | 1 662.8 | 1 686.4 | 1 684.7 | 2 064.8 | 2 048.4 | 2 035.3 | 2 013.8 | 2 001.1 | 1 982.8 | 2 170.9 | 2 130.8 | 2 165.5 | 2 154.4 | 2 145.8 | 2 119.0 | 2 116.4 | 2 094.7 | 2 116.5 | 2 115.8 | 2 272.5 |
| Należności netto | 495.5 | 496.0 | 523.2 | 510.9 | 566.3 | 481.8 | 477.0 | 462.0 | 463.1 | 476.5 | 502.2 | 516.0 | 494.9 | 518.8 | 575.1 | 615.4 | 593.8 | 591.6 | 636.1 | 644.2 | 632.2 | 630.6 | 598.3 | 634.9 | 588.7 | 617.5 | 644.1 | 670.9 | 647.1 | 661.1 | 699.6 | 713.6 | 724.6 | 720.2 | 751.5 | 790.3 | 732.7 | 776.7 | 817.1 | 857.6 | 835.0 |
| Inwestycje długoterminowe | 0.0 | (46.0) | (43.2) | (42.7) | 3.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Aktywa obrotowe | 1 571.1 | 1 340.8 | 1 334.6 | 1 266.6 | 1 316.6 | 1 260.2 | 1 310.3 | 1 363.1 | 1 414.8 | 1 190.1 | 1 287.1 | 1 389.3 | 1 401.9 | 1 352.8 | 1 284.2 | 1 346.3 | 1 344.0 | 1 238.7 | 1 336.7 | 1 416.3 | 1 529.8 | 1 282.9 | 1 267.2 | 1 580.8 | 1 300.8 | 1 286.7 | 1 401.4 | 1 423.8 | 1 307.8 | 1 309.9 | 1 438.4 | 1 414.7 | 1 517.3 | 1 446.3 | 1 523.6 | 1 545.1 | 1 717.1 | 1 737.2 | 1 835.9 | 1 952.1 | 1 849.6 |
| Środki pieniężne i Inwestycje | 450.1 | 215.6 | 245.0 | 247.9 | 288.7 | 337.3 | 383.2 | 452.1 | 553.8 | 272.9 | 342.7 | 432.2 | 475.1 | 396.5 | 218.9 | 245.9 | 276.1 | 154.4 | 216.3 | 297.7 | 391.0 | 157.8 | 155.4 | 426.8 | 198.2 | 147.1 | 197.5 | 234.4 | 171.0 | 136.7 | 171.4 | 113.6 | 257.0 | 130.7 | 158.7 | 148.8 | 406.9 | 338.0 | 382.6 | 443.8 | 385.0 |
| Zapasy | 388.7 | 390.2 | 400.7 | 406.6 | 379.6 | 403.0 | 397.6 | 399.6 | 367.0 | 395.2 | 396.2 | 397.3 | 378.9 | 386.8 | 436.2 | 429.3 | 423.4 | 447.0 | 436.2 | 430.1 | 424.8 | 449.3 | 461.9 | 460.6 | 428.9 | 446.6 | 446.7 | 433.1 | 411.6 | 448.1 | 482.8 | 503.1 | 483.1 | 527.9 | 545.6 | 540.2 | 510.0 | 553.0 | 559.1 | 582.6 | 541.4 |
| 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 | 0.0 | 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 | 450.1 | 215.6 | 245.0 | 247.9 | 288.7 | 337.3 | 383.2 | 452.1 | 553.8 | 272.9 | 342.7 | 432.2 | 475.1 | 396.5 | 218.9 | 245.9 | 276.1 | 154.4 | 216.3 | 297.7 | 391.0 | 157.8 | 155.4 | 426.8 | 198.2 | 147.1 | 197.5 | 234.4 | 171.0 | 136.7 | 171.4 | 113.6 | 257.0 | 130.7 | 158.7 | 148.8 | 406.9 | 338.0 | 382.6 | 443.8 | 385.0 |
| Należności krótkoterminowe | 152.3 | 131.9 | 138.1 | 130.7 | 163.3 | 134.8 | 133.5 | 133.1 | 177.9 | 146.2 | 157.1 | 150.8 | 185.2 | 165.4 | 179.6 | 176.4 | 233.0 | 176.4 | 173.8 | 169.4 | 222.0 | 171.2 | 171.8 | 158.0 | 201.2 | 160.8 | 166.3 | 158.2 | 211.6 | 168.8 | 171.6 | 182.6 | 266.5 | 207.6 | 233.6 | 213.7 | 243.8 | 233.8 | 224.8 | 222.5 | 247.2 |
| Dług krótkoterminowy | 1.1 | 1.0 | 1.0 | 1.4 | 3.2 | 0.9 | 1.1 | 0.8 | 150.7 | 150.6 | 150.8 | 150.4 | 0.2 | 1.0 | 1.0 | 1.0 | 0.2 | 0.2 | 0.0 | 0.1 | 26.8 | 0.4 | 0.0 | 0.0 | 127.3 | 100.0 | (33.3) | (42.2) | 25.4 | 202.5 | 202.5 | 62.5 | 232.4 | 0.0 | 0.0 | 0.0 | 30.6 | (68.1) | (68.5) | 90.0 | 90.0 |
| Zobowiązania krótkoterminowe | 572.0 | 483.3 | 465.1 | 458.6 | 525.2 | 457.2 | 482.3 | 488.0 | 675.3 | 624.8 | 653.8 | 669.2 | 591.0 | 541.3 | 595.7 | 597.4 | 687.3 | 603.3 | 637.9 | 648.1 | 744.7 | 629.1 | 662.0 | 665.8 | 810.4 | 734.8 | 774.5 | 765.1 | 734.9 | 800.3 | 1 059.2 | 840.4 | 971.4 | 672.2 | 720.9 | 775.4 | 806.5 | 858.3 | 896.5 | 986.7 | 1 095.9 |
| Rozliczenia międzyokresowe | 176.7 | 150.7 | 154.6 | 148.9 | 181.7 | 183.2 | 190.8 | 196.6 | 170.1 | 176.3 | 184.0 | 189.8 | 214.9 | 218.0 | 231.2 | 223.7 | 236.5 | 225.9 | 243.1 | 256.3 | 276.1 | 251.5 | 263.1 | 267.5 | 253.4 | 238.7 | 260.4 | 249.7 | 260.2 | 224.7 | 215.2 | 220.3 | 242.5 | 234.5 | 264.8 | 292.5 | 303.9 | 297.5 | 341.6 | 392.3 | 459.4 |
| Zobowiązania długoterminowe | 1 349.1 | 1 241.4 | 1 238.9 | 1 236.1 | 1 248.8 | 1 219.8 | 1 222.6 | 1 239.0 | 1 071.3 | 1 068.7 | 1 074.3 | 1 077.5 | 1 117.5 | 1 058.8 | 1 058.4 | 1 057.4 | 1 037.3 | 1 140.0 | 1 136.5 | 1 133.1 | 1 245.2 | 1 332.5 | 1 267.4 | 1 494.5 | 1 423.4 | 1 408.1 | 1 415.8 | 1 418.1 | 1 542.2 | 1 439.7 | 1 475.7 | 1 617.6 | 1 486.0 | 1 635.8 | 1 581.9 | 1 453.4 | 1 486.0 | 1 373.6 | 1 393.3 | 1 408.7 | 1 440.0 |
| Rezerwy z tytułu odroczonego podatku | 51.6 | 105.3 | 105.8 | 101.4 | 91.1 | 56.9 | 58.9 | 73.6 | 49.7 | 53.1 | 55.7 | 57.9 | 49.4 | 58.5 | 56.1 | 56.9 | 47.1 | 49.3 | 49.9 | 48.8 | 80.2 | 88.8 | 92.9 | 94.7 | 115.0 | 114.8 | 121.9 | 121.5 | 147.3 | 150.1 | 149.2 | 150.7 | 123.0 | 122.6 | 117.9 | 117.1 | 132.3 | 128.0 | 128.3 | 124.2 | 140.7 |
| Zobowiązania długoterminowe | 1 349.1 | 1 241.4 | 1 238.9 | 1 236.1 | 1 248.8 | 1 219.8 | 1 222.6 | 1 239.0 | 1 071.3 | 1 068.7 | 1 074.3 | 1 077.5 | 1 117.5 | 1 058.8 | 1 058.4 | 1 057.4 | 1 037.3 | 1 140.0 | 1 136.5 | 1 133.1 | 1 245.2 | 1 332.5 | 1 267.4 | 1 494.5 | 1 423.4 | 1 408.1 | 1 415.8 | 1 418.1 | 1 542.2 | 1 439.7 | 1 475.7 | 1 617.6 | 1 486.0 | 1 635.8 | 1 581.9 | 1 453.4 | 1 486.0 | 1 373.6 | 1 393.3 | 1 408.7 | 1 440.0 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 124.0 | 117.8 | 116.7 | 182.9 | 140.5 | 137.2 | 133.5 | 170.4 | 126.5 | (6.1) | (17.8) | 152.5 | 128.9 | 126.0 | (14.5) | 170.1 | 124.0 | 122.9 | 117.3 | 156.0 | (46.1) | (34.9) | 134.9 | 0.0 |
| Zobowiązania ogółem | 1 921.1 | 1 724.7 | 1 704.0 | 1 694.6 | 1 774.0 | 1 676.9 | 1 704.9 | 1 727.0 | 1 746.6 | 1 693.5 | 1 728.1 | 1 746.7 | 1 708.5 | 1 600.1 | 1 654.1 | 1 654.8 | 1 724.6 | 1 743.2 | 1 774.3 | 1 781.2 | 1 989.9 | 1 961.6 | 1 929.4 | 2 160.3 | 2 233.8 | 2 142.9 | 2 190.3 | 2 183.2 | 2 277.1 | 2 239.9 | 2 534.9 | 2 457.9 | 2 457.5 | 2 308.0 | 2 302.8 | 2 228.8 | 2 292.6 | 2 231.9 | 2 289.8 | 2 395.3 | 2 535.9 |
| Kapitał (fundusz) podstawowy | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 | 49.2 |
| Zyski zatrzymane | 1 469.3 | 1 479.1 | 1 498.7 | 1 526.7 | 1 590.6 | 1 617.7 | 1 651.9 | 1 692.0 | 1 754.9 | 1 780.6 | 1 825.7 | 1 883.2 | 1 944.3 | 1 979.1 | 2 047.2 | 2 115.2 | 2 191.5 | 2 266.9 | 2 339.7 | 2 415.0 | 2 497.1 | 2 541.8 | 2 565.7 | 2 623.3 | 2 670.3 | 2 722.8 | 2 776.9 | 2 839.3 | 2 908.8 | 2 942.6 | 3 006.2 | 3 072.6 | 3 174.4 | 3 223.9 | 3 297.3 | 3 375.5 | 3 487.8 | 3 556.6 | 3 648.0 | 3 751.2 | 3 861.1 |
| Kapitał własny | 1 478.4 | 1 400.7 | 1 408.6 | 1 320.1 | 1 255.4 | 1 286.7 | 1 274.3 | 1 287.0 | 1 291.2 | 1 324.4 | 1 393.2 | 1 474.5 | 1 527.8 | 1 579.0 | 1 576.1 | 1 621.3 | 1 530.8 | 1 585.6 | 1 652.3 | 1 701.1 | 1 774.4 | 1 669.8 | 1 713.3 | 1 799.5 | 1 787.6 | 1 838.2 | 1 894.7 | 1 900.1 | 1 826.5 | 1 849.4 | 1 867.6 | 1 884.2 | 1 992.1 | 2 054.2 | 2 138.3 | 2 185.2 | 2 328.4 | 2 380.2 | 2 458.4 | 2 490.4 | 2 449.8 |
| 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 |
| Pasywa | 3 399.5 | 3 125.4 | 3 112.6 | 3 014.7 | 3 029.4 | 2 963.7 | 2 979.2 | 3 014.0 | 3 037.8 | 3 017.9 | 3 121.3 | 3 221.2 | 3 236.3 | 3 179.1 | 3 230.2 | 3 276.1 | 3 255.4 | 3 328.8 | 3 426.6 | 3 482.3 | 3 764.3 | 3 631.4 | 3 642.7 | 3 959.8 | 4 021.3 | 3 981.0 | 4 085.0 | 4 083.3 | 4 103.5 | 4 089.4 | 4 402.5 | 4 342.2 | 4 449.6 | 4 362.1 | 4 441.1 | 4 414.0 | 4 621.0 | 4 612.1 | 4 748.2 | 4 885.7 | 4 985.7 |
| Inwestycje | 0.0 | (46.0) | (43.2) | (42.7) | 3.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dług | 954.3 | 966.2 | 950.0 | 958.9 | 954.3 | 967.8 | 967.6 | 966.8 | 966.3 | 965.8 | 965.6 | 964.8 | 814.1 | 814.6 | 814.1 | 813.8 | 762.6 | 886.1 | 879.3 | 877.8 | 905.8 | 1 047.2 | 961.7 | 1 182.3 | 1 191.4 | 1 184.4 | 1 184.6 | 1 173.4 | 1 177.8 | 1 299.1 | 1 328.2 | 1 462.8 | 1 386.7 | 1 353.6 | 1 299.0 | 1 168.0 | 1 169.0 | 1 162.0 | 1 173.2 | 1 184.2 | 1 197.1 |
| Środki pieniężne i inne aktywa pieniężne | 450.1 | 215.6 | 245.0 | 247.9 | 288.7 | 337.3 | 383.2 | 452.1 | 553.8 | 272.9 | 342.7 | 432.2 | 475.1 | 396.5 | 218.9 | 245.9 | 276.1 | 154.4 | 216.3 | 297.7 | 391.0 | 157.8 | 155.4 | 426.8 | 198.2 | 147.1 | 197.5 | 234.4 | 171.0 | 136.7 | 171.4 | 113.6 | 257.0 | 130.7 | 158.7 | 148.8 | 406.9 | 338.0 | 382.6 | 443.8 | 385.0 |
| Dług netto | 504.2 | 750.6 | 705.0 | 711.0 | 665.6 | 630.5 | 584.4 | 514.8 | 412.4 | 692.9 | 622.9 | 532.6 | 339.0 | 418.0 | 595.2 | 567.8 | 486.5 | 731.6 | 662.9 | 580.1 | 514.7 | 889.4 | 806.3 | 755.5 | 993.1 | 1 037.3 | 987.1 | 939.0 | 1 006.8 | 1 162.5 | 1 156.8 | 1 349.2 | 1 129.7 | 1 223.0 | 1 140.3 | 1 019.2 | 762.1 | 824.0 | 790.7 | 740.3 | 812.1 |
| Ticker | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW | CW |
| 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 |