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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | 2025 |
Kwartał | Q1 | 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 |
Aktywa | 0.0 | 817.6 | 875.6 | 935.6 | 914.0 | 978.9 | 1 024.6 | 968.4 | 933.7 | 893.5 | 915.2 | 929.2 | 913.4 | 868.7 | 1 002.4 | 1 009.1 | 962.3 | 886.9 | 934.8 | 963.8 | 930.3 | 865.6 | 900.1 | 931.5 | 994.5 | 883.3 | 871.6 | 925.2 | 850.8 | 828.3 | 871.3 | 902.2 | 839.3 | 806.9 | 867.8 | 882.9 | 843.6 | 841.6 | 852.8 |
Aktywa trwałe | (28.6) | 626.8 | 628.2 | 623.5 | 623.8 | 649.3 | 650.0 | 648.3 | 643.5 | 623.4 | 617.4 | 600.6 | 605.5 | 619.7 | 720.7 | 708.2 | 694.5 | 675.7 | 670.5 | 648.5 | 632.7 | 598.4 | 591.4 | 601.4 | 599.6 | 603.6 | 607.4 | 606.8 | 599.1 | 599.9 | 604.9 | 606.2 | 609.4 | 598.4 | 599.7 | 604.3 | 606.3 | 609.1 | 609.9 |
Rzeczowe aktywa trwałe netto | 0.0 | 33.0 | 32.7 | 32.6 | 32.8 | 35.5 | 36.0 | 34.8 | 34.7 | 34.7 | 33.1 | 31.6 | 31.7 | 32.2 | 133.6 | 121.4 | 110.7 | 98.2 | 96.8 | 87.0 | 71.1 | 64.5 | 60.9 | 67.2 | 63.4 | 61.3 | 63.6 | 61.6 | 54.1 | 50.9 | 48.2 | 43.1 | 38.5 | 29.9 | 27.0 | 24.6 | 23.3 | 21.2 | 19.2 |
Wartość firmy | 0.0 | 446.8 | 447.4 | 447.1 | 446.8 | 446.4 | 446.5 | 446.9 | 447.5 | 447.4 | 447.3 | 437.4 | 437.5 | 450.0 | 450.2 | 450.3 | 450.2 | 450.3 | 449.7 | 449.9 | 450.1 | 409.9 | 410.0 | 410.1 | 409.9 | 410.0 | 409.9 | 409.6 | 409.0 | 405.8 | 405.8 | 406.0 | 405.8 | 405.8 | 405.7 | 405.6 | 405.9 | 405.4 | 405.4 |
Wartości niematerialne i prawne | 0.0 | 112.7 | 110.9 | 105.3 | 103.5 | 95.9 | 90.2 | 87.3 | 86.1 | 81.0 | 78.3 | 75.9 | 75.7 | 85.0 | 83.5 | 81.6 | 80.1 | 76.9 | 73.6 | 70.3 | 64.6 | 61.0 | 60.4 | 61.2 | 64.1 | 72.4 | 75.0 | 77.7 | 80.4 | 83.4 | 87.3 | 89.2 | 92.2 | 87.6 | 90.5 | 95.2 | 95.0 | 0.0 | 97.4 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 559.5 | 558.3 | 552.4 | 550.3 | 542.3 | 536.7 | 534.2 | 533.6 | 528.4 | 525.6 | 513.3 | 513.2 | 535.0 | 533.7 | 531.9 | 530.3 | 527.2 | 523.3 | 520.2 | 514.7 | 470.9 | 470.4 | 471.3 | 474.0 | 482.4 | 484.9 | 487.3 | 489.4 | 489.2 | 493.1 | 495.2 | 498.0 | 493.4 | 496.2 | 500.8 | 500.9 | 405.4 | 502.8 |
Należności netto | 0.0 | 146.2 | 199.4 | 241.4 | 198.5 | 252.2 | 317.5 | 271.9 | 219.3 | 165.2 | 239.0 | 251.3 | 221.5 | 172.9 | 235.6 | 260.7 | 201.2 | 161.4 | 214.6 | 250.4 | 217.0 | 173.5 | 235.3 | 266.0 | 244.4 | 199.1 | 218.8 | 273.4 | 210.8 | 163.5 | 199.7 | 243.1 | 189.7 | 151.8 | 194.2 | 217.0 | 178.0 | 0.0 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 95.2 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 28.6 | 190.8 | 247.4 | 312.1 | 290.2 | 329.6 | 374.6 | 320.1 | 290.2 | 270.1 | 297.8 | 328.6 | 307.9 | 249.0 | 281.7 | 300.9 | 268.0 | 211.2 | 264.3 | 315.3 | 297.6 | 267.2 | 308.6 | 330.1 | 394.9 | 279.7 | 264.2 | 318.4 | 251.7 | 228.4 | 266.4 | 296.0 | 229.9 | 208.5 | 268.1 | 278.6 | 237.3 | 232.5 | 242.9 |
Środki pieniężne i Inwestycje | 28.6 | 15.1 | 15.0 | 33.9 | 53.0 | 36.2 | 12.3 | 8.1 | 32.2 | 52.0 | 12.1 | 11.8 | 56.2 | 47.3 | 10.5 | 9.5 | 32.1 | 17.2 | 7.7 | 37.4 | 40.9 | 73.6 | 38.5 | 39.9 | 122.9 | 54.5 | 10.4 | 17.8 | 10.8 | 34.2 | 28.8 | 19.4 | 11.7 | 23.1 | 43.7 | 35.0 | 33.6 | 57.3 | 16.2 |
Zapasy | 0.0 | 22.2 | 25.2 | 23.4 | 25.1 | 24.1 | 27.5 | 26.0 | 23.6 | 23.3 | 18.5 | 16.3 | 13.8 | 12.1 | 14.8 | 13.0 | 13.7 | 11.1 | 15.2 | 11.0 | 9.9 | 4.9 | 6.5 | 4.3 | 5.1 | 5.6 | 0.0 | 0.0 | 0.0 | 7.9 | (199.7) | 2.6 | 2.6 | 15.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 57.2 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (28.6) | 15.1 | 15.0 | 33.9 | 53.0 | 36.2 | 12.3 | 8.1 | 32.2 | 52.0 | 12.1 | 11.8 | 56.2 | 47.3 | 10.5 | 9.5 | 32.1 | 17.2 | 7.7 | 37.4 | 40.9 | 73.6 | 38.5 | 39.9 | 122.9 | 54.5 | 10.4 | 17.8 | 10.8 | 34.2 | 28.8 | 19.4 | 11.7 | 23.1 | 43.7 | 35.0 | 33.6 | 57.3 | 16.2 |
Należności krótkoterminowe | 0.0 | 39.5 | 44.0 | 45.4 | 60.2 | 85.3 | 101.3 | 82.5 | 74.4 | 67.8 | 87.7 | 77.1 | 67.5 | 72.4 | 98.0 | 78.0 | 50.6 | 58.5 | 72.1 | 54.3 | 47.3 | 54.2 | 59.8 | 59.7 | 49.0 | 36.3 | 54.8 | 60.7 | 42.1 | 49.2 | 53.6 | 51.6 | 37.2 | 33.9 | 44.0 | 35.6 | 33.8 | 28.7 | 38.4 |
Dług krótkoterminowy | 0.0 | 8.8 | 15.7 | 0.0 | 17.1 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.6 | 0.0 | 0.5 | 0.0 | 19.7 | 0.0 | 19.1 | 59.3 | 19.5 | 18.5 | 17.6 | 16.6 | 18.3 | 15.9 | 15.1 | 14.5 | 16.5 | 13.0 | 14.9 | 11.2 | 10.3 | 5.8 |
Zobowiązania krótkoterminowe | 0.0 | 123.7 | 121.2 | 118.2 | 162.1 | 186.0 | 201.1 | 187.4 | 184.5 | 187.0 | 179.2 | 179.4 | 204.8 | 198.4 | 211.7 | 201.2 | 193.5 | 179.5 | 192.1 | 191.5 | 207.6 | 238.5 | 240.8 | 237.2 | 318.6 | 261.4 | 203.0 | 236.4 | 221.9 | 224.8 | 201.7 | 209.1 | 196.8 | 201.6 | 179.9 | 192.5 | 207.1 | 224.1 | 195.8 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 37.0 | 0.0 | 0.0 | 0.0 | 22.2 | 0.0 | 0.0 | 0.0 | 16.1 | 0.0 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 11.8 | 29.9 | 32.4 | 38.5 | 2.5 | 42.3 | 32.2 | (16.6) | 46.1 | 53.0 | 53.6 | 54.2 | 46.8 | (13.0) | 53.8 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 70.4 | 70.8 | 69.3 | 663.3 | 681.8 | 699.0 | 614.4 | 575.6 | 557.1 | 574.4 | 569.0 | 476.9 | 444.3 | 563.2 | 558.8 | 502.7 | 438.8 | 475.6 | 501.9 | 445.0 | 379.3 | 383.3 | 374.7 | 317.0 | 244.9 | 314.7 | 347.4 | 297.4 | 274.0 | 336.9 | 317.1 | 257.2 | 203.1 | 279.0 | 248.9 | 192.0 | 181.4 | 237.1 |
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 | 49.3 | 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 | 37.5 | 0.0 | 0.0 | 0.0 | 27.7 | 0.0 | 0.0 | 0.0 | 19.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 70.4 | 70.8 | 69.3 | 663.3 | 681.8 | 699.0 | 614.4 | 575.6 | 557.1 | 574.4 | 569.0 | 476.9 | 444.3 | 563.2 | 558.8 | 502.7 | 438.8 | 475.6 | 501.9 | 445.0 | 379.3 | 383.3 | 374.7 | 317.0 | 244.9 | 314.7 | 347.4 | 297.4 | 274.0 | 336.9 | 317.1 | 257.2 | 203.1 | 279.0 | 248.9 | 192.0 | 181.4 | 237.1 |
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 | 73.9 | 62.8 | 63.2 | 80.5 | 57.8 | 59.8 | 55.5 | 70.7 | 46.6 | 64.5 | 60.5 | 64.8 | 65.2 | 53.6 | 53.4 | 51.8 | 40.7 | 42.2 | 32.1 | 28.6 | 22.4 | 25.5 | 17.5 | 0.0 | 0.0 |
Zobowiązania ogółem | 0.0 | 194.1 | 192.0 | 187.5 | 825.4 | 867.8 | 900.1 | 801.8 | 760.1 | 744.1 | 753.6 | 748.4 | 681.7 | 642.7 | 774.9 | 760.0 | 696.2 | 618.3 | 667.7 | 693.4 | 652.6 | 617.8 | 624.1 | 611.9 | 635.6 | 506.3 | 517.7 | 583.8 | 519.3 | 498.8 | 538.6 | 526.2 | 454.0 | 404.7 | 458.9 | 441.4 | 399.1 | 405.5 | 432.9 |
Kapitał (fundusz) podstawowy | 0.0 | 639.5 | 696.8 | 0.3 | 100.8 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.8) | 8.5 | 27.3 | 32.6 | 8.9 | 17.5 | 36.4 | 84.4 | 94.3 | 92.9 | 110.2 | 124.9 | 131.9 | 135.5 | 134.2 | 141.3 | 105.5 | 140.7 | 183.6 | 225.8 | 251.4 | 277.8 | 323.8 | 343.0 | 353.9 | 369.7 | 407.4 | 425.5 | 436.1 | 469.4 | 513.5 | 522.2 | 528.5 | 559.5 |
Kapitał własny | 351.5 | 623.5 | 683.6 | 748.1 | 88.6 | 111.1 | 124.5 | 166.6 | 173.6 | 149.4 | 161.6 | 180.8 | 231.7 | 226.0 | 227.5 | 249.1 | 266.1 | 268.6 | 267.1 | 270.4 | 277.7 | 247.8 | 276.0 | 319.6 | 358.9 | 377.0 | 353.9 | 341.4 | 331.5 | 329.5 | 332.7 | 376.0 | 385.3 | 402.2 | 408.9 | 441.5 | 444.5 | 436.1 | 419.9 |
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 |
Pasywa | 351.5 | 817.6 | 875.6 | 935.6 | 914.0 | 978.9 | 1 024.6 | 968.4 | 933.7 | 893.5 | 915.2 | 929.2 | 913.4 | 868.7 | 1 002.4 | 1 009.1 | 962.3 | 886.9 | 934.8 | 963.8 | 930.3 | 865.6 | 900.1 | 931.5 | 994.5 | 883.3 | 871.6 | 925.2 | 850.8 | 828.3 | 871.3 | 902.2 | 839.3 | 806.9 | 867.8 | 882.9 | 843.6 | 841.6 | 852.8 |
Inwestycje | 57.2 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 95.2 | (95.0) | 0.0 | (97.4) |
Dług | 0.0 | 38.0 | 45.2 | 29.6 | 636.5 | 587.0 | 607.5 | 525.9 | 488.4 | 458.3 | 478.8 | 486.3 | 397.2 | 362.7 | 485.6 | 481.9 | 427.3 | 353.9 | 394.4 | 410.5 | 347.4 | 301.3 | 299.3 | 305.4 | 291.5 | 181.3 | 253.1 | 287.7 | 239.8 | 213.9 | 275.5 | 256.1 | 198.0 | 150.6 | 226.9 | 205.1 | 142.1 | 141.4 | 203.9 |
Środki pieniężne i inne aktywa pieniężne | (28.6) | 15.1 | 15.0 | 33.9 | 53.0 | 36.2 | 12.3 | 8.1 | 32.2 | 52.0 | 12.1 | 11.8 | 56.2 | 47.3 | 10.5 | 9.5 | 32.1 | 17.2 | 7.7 | 37.4 | 40.9 | 73.6 | 38.5 | 39.9 | 122.9 | 54.5 | 10.4 | 17.8 | 10.8 | 34.2 | 28.8 | 19.4 | 11.7 | 23.1 | 43.7 | 35.0 | 33.6 | 57.3 | 16.2 |
Dług netto | 28.6 | 22.9 | 30.2 | (4.3) | 583.5 | 550.8 | 595.2 | 517.8 | 456.2 | 406.3 | 466.7 | 474.5 | 341.0 | 315.4 | 475.1 | 472.4 | 395.2 | 336.7 | 386.7 | 373.1 | 306.5 | 227.7 | 260.8 | 265.5 | 168.6 | 126.8 | 242.7 | 269.9 | 229.0 | 179.7 | 246.7 | 236.7 | 186.3 | 127.5 | 183.2 | 170.1 | 108.5 | 84.1 | 187.7 |
Ticker | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN | DFIN |
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 |