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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2007 | 2007 | 2008 | 2008 | 2009 | 2009 | 2010 | 2010 | 2011 | 2011 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2023 | 2023 | 2024 | 2024 |
Kwartał | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 |
Aktywa | 1 383.5 | 1 951.6 | 1 949.5 | 1 425.6 | 1 307.4 | 1 445.1 | 1 602.8 | 1 663.0 | 1 748.8 | 1 609.3 | 1 687.8 | 1 685.6 | 1 784.5 | 1 574.3 | 1 443.7 | 1 434.5 | 1 121.0 | 893.4 | 923.4 | 900.4 | 885.2 | 851.0 | 857.3 | 720.8 | 692.0 | 668.4 | 567.2 | 578.9 | 563.0 | 534.1 | 449.7 | 389.7 | 421.0 | 362.6 | 401.4 | 405.0 |
Aktywa trwałe | 1 378.0 | 1 904.2 | 1 743.2 | 1 228.8 | 1 262.2 | 1 352.7 | 1 557.5 | 1 620.4 | 1 699.6 | 1 562.8 | 1 641.0 | 1 642.1 | 1 736.2 | 1 537.3 | 0.1 | 1 348.9 | 1 091.2 | 0.0 | 891.4 | 875.5 | 853.5 | 829.4 | 837.0 | 705.2 | 675.5 | 656.3 | 551.6 | 563.4 | 544.9 | 523.1 | 438.1 | 378.3 | 408.9 | 350.0 | 0.0 | 398.9 |
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 |
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 |
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 |
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 |
Należności netto | 5.3 | 44.0 | 180.0 | 170.6 | 43.3 | 89.3 | 37.1 | 41.0 | 42.7 | 42.6 | 45.2 | 42.4 | 47.5 | 2.1 | 0.0 | 60.5 | 0.5 | 0.0 | 5.8 | 3.4 | 7.8 | 1.4 | 20.1 | 15.6 | 16.3 | 11.6 | 14.8 | 14.1 | 16.8 | 9.8 | 10.0 | 9.7 | 10.6 | 7.5 | 8.9 | 11.1 |
Inwestycje długoterminowe | 1 378.0 | 1 904.2 | 1 743.2 | 1 228.8 | 1 262.2 | 1 352.7 | 1 557.5 | 1 620.4 | 1 699.6 | 1 562.8 | 1 641.0 | 1 642.1 | 1 736.2 | 1 537.3 | 1 414.0 | 1 348.9 | 1 091.2 | 875.3 | 891.4 | 875.5 | 852.7 | 829.1 | 837.0 | 705.2 | 675.5 | 656.3 | 551.6 | 563.4 | 544.9 | 523.1 | 438.1 | 378.3 | 408.9 | 350.0 | 0.0 | 386.1 |
Aktywa obrotowe | 5.3 | 45.7 | 180.2 | 170.9 | 43.3 | 89.4 | 37.1 | 41.0 | 42.7 | 42.6 | 45.2 | 42.4 | 47.5 | 2.1 | 0.0 | 60.5 | 0.5 | 0.0 | 5.8 | 3.4 | 7.8 | 1.4 | 20.1 | 15.6 | 16.3 | 11.6 | 14.8 | 14.4 | 16.8 | 9.8 | 10.0 | 10.0 | 10.6 | 11.1 | 0.0 | 6.0 |
Środki pieniężne i Inwestycje | 0.0 | 1.7 | 0.2 | 0.3 | 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 | 63.9 | 37.6 | 0.2 | 16.0 | 15.5 | 19.9 | 0.3 | 12.6 | 3.6 | 25.4 | 6.0 |
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 | 12.0 | 15.4 | 40.2 | 18.0 | 10.9 | 11.5 | 34.2 | 21.7 | 48.2 | 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 | 62.9 | 36.6 | 16.8 | 15.5 | 14.0 | 18.6 | 21.5 | 9.7 | 35.7 | 21.6 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 1.7 | 0.2 | 0.3 | 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 | 0.9 | 1.1 | 0.2 | 0.5 | 1.4 | 1.2 | 0.3 | 12.6 | 3.6 | 3.8 | 6.0 |
Należności krótkoterminowe | 75.8 | 1.5 | 138.3 | 134.1 | 0.0 | 43.6 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 67.9 | 0.0 | 0.0 | 0.0 | 0.0 | 10.4 | 0.0 | 0.7 | 0.6 | 0.6 | 0.6 | 8.3 | 0.0 | 2.3 | 0.0 | 0.0 | 0.4 | 0.7 | 0.0 | 0.0 | 2.4 |
Dług krótkoterminowy | 0.0 | 215.9 | 313.3 | 345.1 | 216.5 | 216.6 | 325.0 | 312.4 | 352.1 | 352.0 | 400.1 | 400.0 | 400.0 | 400.7 | 400.0 | 400.9 | 347.1 | 277.8 | 294.9 | 294.8 | 274.9 | 259.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.7 | 0.5 | 0.1 | 0.0 |
Zobowiązania krótkoterminowe | 173.4 | 217.4 | 451.6 | 479.2 | 216.5 | 260.2 | 326.3 | 312.4 | 352.1 | 352.0 | 400.1 | 400.0 | 400.0 | 400.7 | 400.0 | 468.8 | 347.1 | 277.8 | 294.9 | 294.8 | 285.3 | 259.8 | 0.7 | 0.6 | 0.6 | 0.6 | 8.3 | 0.0 | 2.3 | 0.0 | 0.0 | 0.4 | 0.7 | 0.5 | 0.1 | 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 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.1 | 32.3 | 19.6 | 8.0 | 4.3 | 5.0 | 3.0 | 0.7 | 0.0 | 0.1 | 0.7 | 0.3 | 0.1 | 0.1 | 0.1 | 7.4 | 5.3 | 9.8 | 5.0 | 7.4 | 1.1 | 260.6 | 230.6 | 194.9 | 160.1 | 128.0 | 128.0 | 106.3 | 108.2 | 0.0 | 67.0 | 55.8 | 24.1 | 60.1 | 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 |
Zobowiązania długoterminowe | 0.0 | 0.1 | 32.3 | 19.6 | 8.0 | 4.3 | 5.0 | 3.0 | 0.7 | 0.0 | 0.1 | 0.7 | 0.3 | 0.1 | 0.1 | 0.1 | 7.4 | 5.3 | 9.8 | 5.0 | 7.4 | 1.1 | 260.6 | 230.6 | 194.9 | 160.1 | 128.0 | 128.0 | 106.3 | 108.2 | 0.0 | 67.0 | 55.8 | 24.1 | 60.1 | 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 |
Zobowiązania ogółem | 173.5 | 450.5 | 637.9 | 501.6 | 278.2 | 273.6 | 338.3 | 317.3 | 355.8 | 353.7 | 401.9 | 402.5 | 402.0 | 402.3 | 401.7 | 480.0 | 355.6 | 284.4 | 306.9 | 301.3 | 295.5 | 266.0 | 267.3 | 239.2 | 197.9 | 164.4 | 139.3 | 132.5 | 111.2 | 108.2 | 93.6 | 71.7 | 62.3 | 24.1 | 60.2 | 69.4 |
Kapitał (fundusz) podstawowy | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 |
Zyski zatrzymane | 1.5 | 39.4 | 6.3 | (110.7) | (206.3) | (110.9) | (85.9) | (80.6) | (42.7) | (28.1) | (24.8) | (6.9) | 26.6 | 18.3 | (213.1) | (84.2) | (145.3) | (111.6) | (256.5) | (137.6) | (193.2) | (145.8) | (59.3) | (260.3) | (246.1) | (175.9) | (252.0) | (197.2) | (191.7) | (201.1) | (270.3) | (226.4) | (184.8) | (191.3) | (179.2) | (173.9) |
Kapitał własny | 1 210.0 | 1 501.1 | 1 311.6 | 924.0 | 1 029.2 | 1 171.5 | 1 264.5 | 1 345.7 | 1 393.0 | 1 255.6 | 1 285.9 | 1 283.1 | 1 382.5 | 1 172.0 | 1 042.0 | 954.5 | 765.4 | 609.0 | 616.5 | 599.1 | 589.7 | 585.0 | 590.0 | 481.6 | 494.1 | 504.0 | 427.9 | 446.4 | 451.8 | 425.9 | 356.1 | 318.1 | 358.7 | 331.2 | 341.2 | 335.6 |
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 |
Pasywa | 1 383.5 | 1 951.6 | 1 949.5 | 1 425.6 | 1 307.4 | 1 445.1 | 1 602.8 | 1 663.0 | 1 748.8 | 1 609.3 | 1 687.8 | 1 685.6 | 1 784.5 | 1 574.3 | 1 443.7 | 1 434.5 | 1 121.0 | 893.4 | 923.4 | 900.4 | 885.2 | 851.0 | 857.3 | 720.8 | 692.0 | 668.4 | 567.2 | 578.9 | 563.0 | 534.1 | 449.7 | 389.7 | 421.0 | 362.6 | 401.4 | 405.0 |
Inwestycje | 1 378.0 | 1 904.2 | 1 743.2 | 1 228.8 | 1 262.2 | 1 352.7 | 1 557.5 | 1 620.4 | 1 699.6 | 1 562.8 | 1 641.0 | 1 642.1 | 1 736.2 | 1 537.3 | 1 414.0 | 1 348.9 | 1 091.2 | 875.3 | 891.4 | 875.5 | 852.7 | 829.1 | 837.0 | 705.2 | 675.5 | 656.3 | 551.6 | 563.4 | 544.9 | 523.1 | 438.1 | 378.3 | 408.9 | 350.0 | 21.6 | 386.1 |
Dług | 0.0 | 215.9 | 313.3 | 345.1 | 216.5 | 216.6 | 325.0 | 312.4 | 352.1 | 352.0 | 400.1 | 400.0 | 400.0 | 400.7 | 400.0 | 400.9 | 347.1 | 277.8 | 294.9 | 294.8 | 274.9 | 259.8 | 260.6 | 230.6 | 194.9 | 160.1 | 128.0 | 128.0 | 106.3 | 106.3 | 90.5 | 67.0 | 55.8 | 24.1 | 48.6 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 1.7 | 0.2 | 0.3 | 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 | 0.9 | 1.1 | 0.2 | 0.5 | 1.4 | 1.2 | 0.3 | 12.6 | 3.6 | 3.8 | 6.0 |
Dług netto | 0.0 | 214.2 | 313.1 | 344.8 | 216.5 | 216.5 | 325.0 | 312.4 | 352.1 | 352.0 | 400.1 | 400.0 | 400.0 | 400.7 | 400.0 | 400.9 | 347.1 | 277.8 | 294.9 | 294.8 | 274.9 | 259.8 | 260.6 | 230.6 | 194.9 | 159.1 | 126.9 | 127.8 | 105.8 | 104.9 | 89.2 | 66.7 | 43.2 | 20.5 | 44.8 | (6.0) |
Ticker | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD | EDD |
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 |