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 | 5 848.2 | 6 025.4 | 6 115.2 | 6 467.6 | 6 665.1 | 6 525.2 | 6 615.0 | 6 686.7 | 6 809.9 | 6 930.4 | 6 947.4 | 7 009.2 | 7 254.7 | 7 567.4 | 7 685.5 | 7 571.2 | 7 731.9 | 7 945.9 | 7 979.3 | 8 113.8 | 8 262.2 | 9 701.1 | 10 339.8 | 10 567.7 | 10 904.5 | 12 102.9 | 12 329.1 | 12 543.3 | 13 102.5 | 13 314.2 | 13 260.2 | 13 110.3 | 12 974.1 | 13 008.0 | 12 825.4 | 12 777.4 | 13 105.6 | 13 191.2 | 13 164.1 | 13 582.9 | 13 979.4 |
Aktywa trwałe | 2 616.7 | 2 891.2 | 2 932.9 | 2 998.7 | 2 994.3 | 3 025.6 | 3 061.7 | 2 995.6 | 3 127.2 | 3 284.6 | 3 231.4 | 3 152.5 | 3 352.6 | 3 578.2 | 3 503.1 | 3 450.1 | 3 466.9 | 3 522.5 | 3 568.0 | 3 703.4 | 3 718.0 | 4 565.9 | 4 577.2 | 4 891.2 | 4 853.7 | 5 570.0 | 6 043.3 | 6 584.7 | 7 039.7 | 6 969.1 | 12 794.6 | 6 213.9 | 5 942.9 | 469.0 | 5 534.2 | 5 120.3 | 12 568.5 | 12 590.0 | 12 794.1 | 5 077.7 | 12 927.0 |
Rzeczowe aktywa trwałe netto | 103.0 | 104.4 | 104.5 | 116.8 | 115.7 | 118.2 | 122.3 | 122.7 | 122.7 | 122.8 | 123.6 | 125.7 | 124.0 | 126.4 | 130.4 | 130.8 | 133.4 | 135.3 | 134.3 | 132.4 | 131.0 | 139.6 | 138.9 | 141.0 | 142.3 | 142.4 | 147.7 | 147.5 | 149.8 | 150.2 | 149.3 | 152.6 | 153.0 | 153.7 | 152.9 | 152.9 | 151.8 | 152.0 | 153.1 | 151.2 | 151.9 |
Wartość firmy | 94.9 | 94.9 | 96.6 | 139.7 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 140.0 | 171.6 | 171.6 | 171.6 | 171.6 | 171.6 | 171.6 | 171.6 | 171.6 | 0.0 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 313.5 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 2.5 | 2.3 | 2.4 | 4.6 | 4.5 | 4.2 | 4.0 | 3.8 | 3.6 | 3.5 | 3.1 | 1.4 | 1.2 | 4.0 | 3.6 | 3.3 | 3.1 | 2.8 | 2.6 | 2.3 | 2.1 | 319.2 | 5.9 | 5.4 | 4.9 | 4.5 | 4.1 | 3.7 | 3.3 | 3.0 | 2.7 | 2.4 | 2.1 | 1.8 | 1.6 | 1.4 | 1.1 | 1.0 | 314.3 | 314.2 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 97.4 | 97.2 | 99.0 | 144.3 | 144.4 | 144.2 | 143.9 | 143.7 | 143.6 | 143.4 | 143.1 | 141.4 | 141.1 | 175.6 | 175.2 | 174.9 | 174.7 | 174.4 | 174.2 | 173.9 | 173.7 | 319.2 | 319.4 | 318.9 | 318.4 | 318.0 | 317.6 | 317.2 | 316.8 | 316.5 | 316.1 | 315.8 | 315.5 | 315.3 | 315.1 | 314.8 | 314.6 | 314.5 | 314.3 | 314.2 | 314.0 |
Należności 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 |
Inwestycje długoterminowe | 2 416.3 | 2 689.6 | 2 729.4 | 2 737.6 | 2 734.2 | 2 763.2 | 2 795.5 | 2 729.2 | 2 861.0 | 3 018.4 | 2 964.6 | 2 885.5 | 3 087.5 | 3 276.2 | 3 197.6 | 3 144.4 | 3 158.8 | 3 212.8 | 3 259.5 | 3 397.2 | 3 413.3 | 4 107.1 | 4 118.9 | 4 431.3 | 4 393.0 | 5 109.6 | 5 578.0 | 6 120.0 | 6 573.2 | 6 502.5 | 6 215.0 | 5 745.4 | 5 474.4 | 5 298.6 | 5 066.3 | 4 652.5 | 269.9 | 408.7 | 148.6 | 4 612.3 | 4 617.8 |
Aktywa obrotowe | 3 231.5 | 3 134.2 | 3 182.3 | 3 468.9 | 3 670.7 | 3 499.6 | 3 553.2 | 3 691.1 | 3 682.7 | 3 645.8 | 3 716.0 | 3 856.7 | 3 902.1 | 3 989.2 | 4 182.4 | 4 121.1 | 4 265.0 | 4 423.3 | 4 411.3 | 4 410.4 | 4 544.2 | 5 135.2 | 5 762.7 | 5 676.5 | 6 050.8 | 6 532.9 | 6 285.8 | 5 958.6 | 6 062.7 | 7 100.2 | 465.6 | 6 111.2 | 5 805.0 | 5 523.4 | 278.9 | 388.3 | 537.1 | 601.2 | 370.0 | 4 908.5 | 1 052.4 |
Środki pieniężne i Inwestycje | 2 677.6 | 2 859.0 | 2 902.3 | 2 879.5 | 3 006.5 | 2 928.5 | 3 000.6 | 3 015.1 | 3 115.9 | 3 238.8 | 3 182.7 | 3 231.4 | 3 461.3 | 3 475.7 | 3 476.7 | 3 345.3 | 3 408.9 | 3 588.3 | 3 567.4 | 3 627.4 | 3 692.8 | 4 374.9 | 4 503.7 | 4 665.3 | 5 122.1 | 6 193.2 | 6 422.6 | 6 681.1 | 7 101.8 | 7 100.2 | 465.6 | 6 111.2 | 5 805.0 | 5 523.4 | 278.9 | 388.3 | 145.8 | 234.8 | 369.4 | 4 908.5 | 1 052.4 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 2 415.9 | 2 689.3 | 2 729.1 | 2 737.4 | 2 733.9 | 2 763.0 | 2 795.4 | 2 729.0 | 2 860.8 | 3 018.3 | 2 964.5 | 2 885.5 | 3 087.5 | 3 276.2 | 3 197.6 | 3 144.4 | 3 158.8 | 3 212.8 | 3 259.5 | 3 397.2 | 3 413.3 | 4 107.1 | 4 118.9 | 4 431.3 | 4 393.0 | 5 109.6 | 5 578.0 | 6 120.0 | 6 573.2 | 6 502.5 | 6 215.0 | 5 745.4 | 5 474.4 | 5 298.6 | 5 066.3 | 4 652.5 | 4 732.8 | 4 658.5 | 4 573.0 | 4 612.3 | 289.0 |
Środki pieniężne i inne aktywa pieniężne | 261.7 | 169.7 | 173.2 | 142.1 | 272.6 | 165.4 | 205.3 | 286.0 | 255.1 | 220.5 | 218.2 | 345.9 | 373.8 | 199.5 | 279.2 | 201.0 | 250.1 | 375.5 | 308.0 | 230.3 | 279.5 | 267.9 | 384.8 | 234.0 | 729.1 | 1 083.6 | 844.6 | 561.1 | 528.6 | 597.8 | 465.6 | 365.8 | 330.7 | 446.2 | 278.9 | 388.3 | 536.6 | 587.9 | 366.6 | 583.7 | 763.4 |
Należności 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 | 14.6 | 0.0 | 189.8 | 174.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | 0.0 | 5.4 | 0.0 |
Dług krótkoterminowy | 367.1 | 401.9 | 621.2 | 500.9 | 0.0 | 525.3 | 556.9 | 513.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 367.1 | 401.9 | 621.2 | 500.9 | 0.0 | 525.3 | 556.9 | 513.8 | 0.0 | 0.0 | 0.0 | 524.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3 998.4 | 4 244.5 | 4 451.7 | 4 737.7 | 4 851.3 | 4 954.3 | 4 707.5 | 4 527.1 | 4 170.8 | 4 236.3 | 3 844.3 | 3 686.9 | 3 456.3 | 3 360.0 | 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 | 25.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 4 799.6 | 16.0 | 265.0 | 170.0 | 299.0 | 175.0 | 210.0 | 160.0 | 75.0 | 360.3 | 50.0 | 351.4 | 331.0 | 372.2 | 60.0 | 380.8 | 55.0 | 382.7 | 362.0 | 35.0 | 381.4 | 446.0 | 449.2 | 30.0 | 430.1 | 548.6 | 550.0 | 648.7 | 21.1 | 21.1 | 768.4 | 11 977.7 | 11 708.3 | 632.9 | 587.7 | 751.5 | 7 762.4 | 8 012.8 | 8 188.7 | 8 524.0 | 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 |
Zobowiązania długoterminowe | 4 799.6 | 16.0 | 265.0 | 170.0 | 299.0 | 175.0 | 210.0 | 160.0 | 75.0 | 360.3 | 50.0 | 351.4 | 331.0 | 372.2 | 60.0 | 380.8 | 55.0 | 382.7 | 362.0 | 35.0 | 381.4 | 446.0 | 449.2 | 30.0 | 430.1 | 548.6 | 550.0 | 648.7 | 21.1 | 21.1 | 768.4 | 11 977.7 | 11 708.3 | 632.9 | 587.7 | 751.5 | 7 762.4 | 8 012.8 | 8 188.7 | 8 524.0 | 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 |
Zobowiązania ogółem | 5 166.7 | 5 319.1 | 5 414.0 | 5 675.6 | 5 860.1 | 5 686.6 | 5 748.8 | 5 818.8 | 5 972.0 | 6 071.0 | 6 060.0 | 6 102.6 | 6 331.9 | 6 597.6 | 6 699.8 | 6 575.5 | 6 678.6 | 6 838.4 | 6 814.5 | 6 908.7 | 7 035.0 | 8 174.7 | 8 757.4 | 8 948.2 | 9 226.3 | 10 437.5 | 10 608.7 | 10 809.5 | 11 343.2 | 11 825.5 | 768.4 | 11 977.7 | 11 708.3 | 632.9 | 587.7 | 751.5 | 11 606.7 | 11 699.8 | 11 645.0 | 11 920.7 | 12 372.9 |
Kapitał (fundusz) podstawowy | 0.6 | 0.6 | 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 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
Zyski zatrzymane | 328.0 | 343.0 | 358.0 | 373.4 | 388.0 | 403.1 | 418.1 | 431.8 | 446.5 | 461.2 | 476.9 | 493.7 | 517.3 | 533.4 | 556.6 | 582.4 | 606.7 | 630.0 | 655.8 | 682.6 | 707.7 | 727.8 | 762.8 | 797.2 | 836.7 | 875.1 | 910.2 | 947.7 | 981.7 | 1 016.2 | 1 052.5 | 1 087.5 | 1 121.9 | 1 150.2 | 1 175.4 | 1 199.2 | 1 219.5 | 1 247.2 | 1 273.9 | 1 303.5 | 1 340.1 |
Kapitał własny | 681.5 | 706.2 | 701.2 | 792.0 | 805.0 | 838.6 | 866.2 | 867.9 | 837.9 | 859.4 | 887.4 | 906.6 | 922.8 | 969.8 | 985.6 | 995.7 | 1 053.3 | 1 107.5 | 1 164.7 | 1 205.1 | 1 227.2 | 1 526.4 | 1 582.4 | 1 619.5 | 1 678.2 | 1 665.4 | 1 720.4 | 1 733.7 | 1 759.2 | 1 488.7 | 1 329.0 | 1 132.6 | 1 265.7 | 1 372.9 | 1 367.2 | 1 240.1 | 1 498.9 | 1 491.4 | 1 519.0 | 1 662.2 | 1 606.6 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Pasywa | 5 848.2 | 6 025.4 | 6 115.2 | 6 467.6 | 6 665.1 | 6 525.2 | 6 615.0 | 6 686.7 | 6 809.9 | 6 930.4 | 6 947.4 | 7 009.2 | 7 254.7 | 7 567.4 | 7 685.5 | 7 571.2 | 7 731.9 | 7 945.9 | 7 979.3 | 8 113.8 | 8 262.2 | 9 701.1 | 10 339.8 | 10 567.7 | 10 904.5 | 12 102.9 | 12 329.1 | 12 543.3 | 13 102.5 | 13 314.2 | 13 260.2 | 13 110.3 | 12 974.1 | 13 008.0 | 12 825.4 | 12 777.4 | 13 105.6 | 13 191.2 | 13 164.1 | 13 582.9 | 13 979.4 |
Inwestycje | 4 832.2 | 5 379.0 | 5 458.5 | 5 475.0 | 5 468.1 | 5 526.2 | 5 590.8 | 5 458.2 | 5 721.8 | 6 036.7 | 5 929.1 | 5 771.0 | 6 174.9 | 6 552.4 | 6 395.1 | 6 288.7 | 6 317.6 | 6 425.6 | 6 519.0 | 6 794.3 | 6 826.6 | 8 214.1 | 8 237.7 | 8 862.6 | 8 786.1 | 10 219.3 | 11 156.1 | 12 240.0 | 13 146.4 | 13 005.0 | 12 430.1 | 11 490.9 | 10 948.7 | 10 597.1 | 5 066.3 | 4 652.5 | 269.9 | 408.7 | 148.6 | 9 224.6 | 4 906.7 |
Dług | 367.1 | 401.9 | 621.2 | 500.9 | 615.7 | 525.3 | 556.9 | 513.8 | 445.8 | 360.3 | 379.3 | 351.4 | 331.0 | 372.2 | 456.9 | 380.8 | 468.7 | 382.7 | 362.0 | 400.2 | 381.4 | 446.0 | 449.2 | 503.2 | 430.1 | 548.6 | 550.0 | 648.7 | 671.2 | 758.6 | 768.4 | 774.6 | 642.5 | 632.9 | 587.7 | 751.5 | 404.1 | 334.1 | 162.7 | 21.1 | 121.1 |
Środki pieniężne i inne aktywa pieniężne | 261.7 | 169.7 | 173.2 | 142.1 | 272.6 | 165.4 | 205.3 | 286.0 | 255.1 | 220.5 | 218.2 | 345.9 | 373.8 | 199.5 | 279.2 | 201.0 | 250.1 | 375.5 | 308.0 | 230.3 | 279.5 | 267.9 | 384.8 | 234.0 | 729.1 | 1 083.6 | 844.6 | 561.1 | 528.6 | 597.8 | 465.6 | 365.8 | 330.7 | 446.2 | 278.9 | 388.3 | 536.6 | 587.9 | 366.6 | 583.7 | 763.4 |
Dług netto | 105.4 | 232.2 | 448.0 | 358.8 | 343.1 | 359.9 | 351.7 | 227.7 | 190.7 | 139.7 | 161.1 | 5.5 | (42.8) | 172.7 | 177.8 | 179.8 | 218.6 | 7.2 | 54.0 | 169.9 | 101.9 | 178.1 | 64.4 | 269.1 | (299.0) | (535.0) | (294.6) | 87.5 | 142.6 | 160.8 | 302.8 | 408.8 | 311.8 | 186.7 | 308.8 | 363.3 | (132.5) | (253.8) | (203.9) | (562.6) | (642.4) |
Ticker | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN | FFIN |
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 |