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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | 2024 | 2024 |
Kwartał | 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 |
Aktywa | 157.7 | 299.8 | 278.8 | 341.4 | 273.9 | 269.0 | 271.8 | 330.4 | 376.1 | 448.4 | 436.6 | 469.7 | 500.0 | 513.0 | 567.6 | 575.4 | 584.6 | 476.7 | 551.0 | 551.4 | 520.0 | 474.8 | 315.0 | 397.4 | 442.4 | 512.6 | 589.4 | 691.0 | 761.1 | 768.0 | 793.8 | 691.7 | 737.2 | 760.2 | 765.9 | 785.5 | 922.6 | 954.5 | 1 095.3 | 1 211.1 | 1 282.5 | 1 505.4 |
Aktywa trwałe | 149.4 | 217.0 | 248.7 | 270.0 | 262.9 | 234.3 | 247.7 | 266.5 | 336.0 | 410.7 | 401.6 | 446.6 | 470.0 | 479.9 | 514.3 | 528.9 | 531.6 | 456.4 | 500.0 | 488.6 | 438.3 | 428.7 | 275.2 | 340.3 | 397.0 | 483.5 | 533.6 | 630.0 | 708.7 | 730.7 | 738.0 | 649.8 | 680.5 | 667.2 | 715.8 | 710.2 | 845.8 | 870.7 | 992.9 | 2 043.4 | 0.0 | 0.0 |
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 |
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 |
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 |
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 |
Należności netto | 0.0 | 19.0 | 17.4 | 31.2 | 10.7 | 12.2 | 23.4 | 10.0 | 13.5 | 10.9 | 18.7 | 16.1 | 14.3 | 17.8 | 32.4 | 44.6 | 23.4 | 18.3 | 43.5 | 35.4 | 24.1 | 12.7 | 18.1 | 34.6 | 39.0 | 23.9 | 19.1 | 25.8 | 44.6 | 23.1 | 45.2 | 27.6 | 31.6 | 35.9 | 36.4 | 33.7 | 48.6 | 34.6 | 36.7 | 53.6 | 39.7 | 51.9 |
Inwestycje długoterminowe | 149.4 | 217.0 | 248.7 | 270.0 | 262.9 | 234.3 | 247.7 | 266.5 | 336.0 | 410.7 | 401.6 | 446.6 | 470.0 | 479.9 | 0.0 | 528.9 | 0.0 | 456.4 | 0.0 | 488.6 | 0.0 | 428.7 | 0.0 | 340.3 | 0.0 | 483.5 | 533.6 | 630.0 | 0.1 | 730.7 | 6.5 | 649.8 | 1.6 | 667.2 | 0.9 | 710.2 | 70.1 | 870.7 | 75.2 | 1 068.6 | 0.0 | 0.0 |
Aktywa obrotowe | 8.3 | 82.8 | 30.1 | 71.4 | 11.0 | 34.7 | 24.1 | 63.9 | 40.1 | 37.6 | 35.0 | 23.0 | 30.0 | 33.1 | 53.3 | 45.8 | 53.0 | 19.8 | 51.0 | 62.4 | 81.7 | 45.6 | 39.8 | 56.9 | 45.4 | 28.7 | 55.8 | 60.6 | 52.4 | 37.0 | 55.8 | 41.6 | 56.6 | 92.8 | 50.0 | 74.8 | 76.8 | 82.4 | 102.4 | 142.6 | 0.0 | 0.0 |
Środki pieniężne i Inwestycje | 8.3 | 63.7 | 12.6 | 40.2 | 0.2 | 21.9 | 0.2 | 53.4 | 26.2 | 26.3 | 15.8 | 6.3 | 14.4 | 14.1 | 19.7 | 1.2 | 29.1 | 1.5 | 6.8 | 27.1 | 57.0 | 32.9 | 21.2 | 22.3 | 6.1 | 4.8 | 36.3 | 34.8 | 7.3 | 13.9 | 9.7 | 14.0 | 24.1 | 56.8 | 12.4 | 41.1 | 25.7 | 46.4 | 63.9 | 85.9 | 23.8 | 42.2 |
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 | (0.6) | 0.0 | (0.5) | 0.0 | (0.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 83.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 8.3 | 63.7 | 12.6 | 40.2 | 0.2 | 21.9 | 0.2 | 53.4 | 26.2 | 26.3 | 15.8 | 6.3 | 14.4 | 14.1 | 19.7 | 1.2 | 29.1 | 1.5 | 6.8 | 27.1 | 57.0 | 32.9 | 21.2 | 22.3 | 6.1 | 4.8 | 36.3 | 34.8 | 7.3 | 13.9 | 9.7 | 14.0 | 24.1 | 56.8 | 12.4 | 41.1 | 25.7 | 46.4 | 63.9 | 85.9 | 23.8 | 42.2 |
Należności krótkoterminowe | 0.0 | 0.0 | 8.5 | 29.0 | 0.0 | 0.0 | 11.6 | 6.4 | 5.8 | 0.1 | 3.9 | 2.5 | 10.4 | 16.1 | 29.8 | 28.0 | 10.8 | 0.0 | 34.0 | 28.1 | 37.1 | 0.0 | 0.0 | 23.7 | 31.0 | 6.4 | 10.0 | 13.4 | 24.5 | 18.6 | 17.5 | 5.2 | 10.2 | 27.4 | 0.0 | 0.1 | 18.0 | 0.8 | 10.5 | 21.8 | 0.0 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 19.7 | 40.6 | 11.8 | 12.1 | 24.3 | 19.9 | 19.3 | 15.1 | 8.9 | 7.1 | 15.2 | 20.7 | 35.2 | 28.0 | 15.7 | 5.3 | 39.2 | 33.3 | 42.0 | 4.2 | 4.4 | 23.7 | 36.3 | 6.4 | 16.1 | 13.4 | 31.8 | 18.6 | 24.4 | 5.2 | 18.7 | 27.4 | 11.0 | 0.1 | 29.2 | 0.8 | 22.5 | 34.8 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 43.4 | 43.4 | 67.3 | 67.4 | 91.8 | 101.4 | 145.3 | 145.2 | 145.4 | 176.8 | 177.0 | 177.2 | 28.0 | 186.2 | 189.6 | 187.7 | 33.3 | 166.9 | 171.5 | 128.2 | 23.7 | 137.8 | 92.8 | 184.4 | 140.3 | 235.8 | 18.6 | 221.5 | 5.2 | 200.9 | 27.4 | 198.8 | 154.1 | 195.5 | 157.7 | 257.7 | 260.9 | 0.0 | 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 | 0.5 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 43.4 | 43.4 | 67.3 | 67.4 | 91.8 | 101.4 | 145.3 | 145.2 | 145.4 | 176.8 | 177.0 | 177.2 | 28.0 | 186.2 | 189.6 | 187.7 | 33.3 | 166.9 | 171.5 | 128.2 | 23.7 | 137.8 | 92.8 | 184.4 | 140.3 | 235.8 | 18.6 | 221.5 | 5.2 | 200.9 | 27.4 | 198.8 | 154.1 | 195.5 | 157.7 | 257.7 | 260.9 | 0.0 | 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 |
Zobowiązania ogółem | 0.0 | 36.3 | 19.7 | 84.2 | 55.3 | 79.4 | 91.8 | 111.7 | 120.7 | 160.3 | 154.1 | 152.5 | 192.1 | 197.7 | 212.4 | 217.0 | 201.9 | 189.6 | 227.0 | 204.6 | 208.9 | 171.5 | 132.5 | 161.5 | 174.2 | 150.9 | 200.5 | 243.6 | 267.5 | 241.8 | 245.9 | 225.3 | 219.6 | 260.9 | 209.9 | 211.2 | 224.6 | 218.7 | 280.1 | 308.8 | 302.0 | 443.6 |
Kapitał (fundusz) podstawowy | 157.7 | 0.0 | 270.1 | 270.1 | 270.1 | 270.3 | 270.4 | 292.0 | 295.5 | 314.6 | 314.9 | 344.5 | 352.2 | 358.1 | 402.2 | 408.7 | 435.2 | 435.7 | 443.7 | 479.8 | 503.0 | 452.8 | 467.2 | 480.4 | 480.9 | 452.1 | 452.1 | 479.3 | 490.1 | 517.5 | 568.4 | 599.4 | 648.7 | 719.7 | 752.6 | 799.7 | 891.7 | 931.1 | 1 012.9 | 1 136.4 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | 0.0 | (11.1) | (12.9) | (51.6) | (80.7) | (90.4) | (73.3) | (40.1) | (26.6) | (32.4) | (27.4) | (44.3) | (42.8) | (47.0) | (38.4) | (52.5) | (150.0) | (119.0) | (132.4) | (190.5) | (148.4) | (294.0) | (249.6) | (212.7) | (91.0) | (63.5) | (29.6) | 7.1 | (13.0) | (48.5) | (167.4) | (177.0) | (224.9) | (228.9) | (250.9) | (220.2) | (221.4) | (225.5) | (272.6) | (317.9) | (312.7) |
Kapitał własny | 157.7 | 263.6 | 259.1 | 257.2 | 218.6 | 189.6 | 180.0 | 218.7 | 255.4 | 288.0 | 282.5 | 317.1 | 307.9 | 315.3 | 355.2 | 358.3 | 382.7 | 287.1 | 324.1 | 346.8 | 311.1 | 303.3 | 182.5 | 235.9 | 268.2 | 361.7 | 388.9 | 447.3 | 493.6 | 526.2 | 547.9 | 466.3 | 517.5 | 499.3 | 556.0 | 574.3 | 697.9 | 735.8 | 815.2 | 902.4 | 980.5 | 1 061.8 |
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 | 0.0 |
Pasywa | 157.7 | 299.8 | 278.8 | 341.4 | 273.9 | 269.0 | 271.8 | 330.4 | 376.1 | 448.4 | 436.6 | 469.7 | 500.0 | 513.0 | 567.6 | 575.4 | 584.6 | 476.7 | 551.0 | 551.4 | 520.0 | 474.8 | 315.0 | 397.4 | 442.4 | 512.6 | 589.4 | 691.0 | 761.1 | 768.0 | 793.8 | 691.7 | 737.2 | 760.2 | 765.9 | 785.5 | 922.6 | 954.5 | 1 095.3 | 1 211.1 | 1 282.5 | 1 505.4 |
Inwestycje | 149.4 | 217.0 | 248.7 | 270.0 | 262.9 | 234.3 | 247.7 | 266.5 | 336.0 | 410.7 | 401.6 | 446.6 | 470.0 | 479.9 | 0.0 | 528.9 | 0.0 | 456.4 | 0.0 | 488.6 | 0.0 | 428.7 | 0.0 | 340.3 | 0.0 | 483.5 | 533.6 | 630.0 | 0.1 | 730.7 | 6.5 | 649.8 | 1.6 | 667.2 | 0.9 | 710.2 | 70.1 | 870.7 | 75.2 | 1 068.6 | 0.0 | 0.0 |
Dług | 0.0 | 0.0 | 0.0 | 43.4 | 43.4 | 67.3 | 67.4 | 91.5 | 101.4 | 145.3 | 145.2 | 145.4 | 176.8 | 177.0 | 177.2 | 96.6 | 186.2 | 95.0 | 187.7 | 98.7 | 166.9 | 99.8 | 128.1 | 87.5 | 137.8 | 92.8 | 184.4 | 140.3 | 235.8 | 140.7 | 221.5 | 160.8 | 200.9 | 150.8 | 198.8 | 154.1 | 195.5 | 157.7 | 257.7 | 260.9 | 272.0 | 383.7 |
Środki pieniężne i inne aktywa pieniężne | 8.3 | 63.7 | 12.6 | 40.2 | 0.2 | 21.9 | 0.2 | 53.4 | 26.2 | 26.3 | 15.8 | 6.3 | 14.4 | 14.1 | 19.7 | 1.2 | 29.1 | 1.5 | 6.8 | 27.1 | 57.0 | 32.9 | 21.2 | 22.3 | 6.1 | 4.8 | 36.3 | 34.8 | 7.3 | 13.9 | 9.7 | 14.0 | 24.1 | 56.8 | 12.4 | 41.1 | 25.7 | 46.4 | 63.9 | 85.9 | 23.8 | 42.2 |
Dług netto | (8.3) | (63.7) | (12.6) | 3.2 | 43.2 | 45.3 | 67.2 | 38.0 | 75.2 | 119.0 | 129.4 | 139.1 | 162.3 | 162.9 | 157.5 | 95.3 | 157.1 | 93.5 | 180.9 | 71.7 | 109.9 | 66.9 | 106.9 | 65.3 | 131.7 | 88.0 | 148.1 | 105.6 | 228.5 | 126.8 | 211.7 | 146.8 | 176.8 | 93.9 | 186.5 | 113.0 | 169.8 | 111.3 | 193.8 | 174.9 | 248.2 | 341.5 |
Ticker | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV | ECCV |
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 |