Rok finansowy |
2014 |
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 |
2025 |
2025 |
Kwartał |
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 |
Q1 |
Q2 |
Q3 |
Aktywa |
594.1 |
513.2 |
501.9 |
605.2 |
635.3 |
536.6 |
506.5 |
602.7 |
619.0 |
539.8 |
552.5 |
512.3 |
648.8 |
570.4 |
570.9 |
540.6 |
685.5 |
614.9 |
606.4 |
665.0 |
826.2 |
748.6 |
774.4 |
934.7 |
1 222.3 |
1 107.3 |
1 076.7 |
1 089.9 |
1 321.3 |
1 128.6 |
1 151.7 |
1 216.2 |
1 217.0 |
998.8 |
1 051.4 |
1 051.3 |
1 191.7 |
1 040.0 |
1 083.8 |
1 034.6 |
1 137.8 |
806.2 |
Aktywa trwałe |
325.2 |
323.3 |
342.0 |
336.1 |
335.7 |
334.5 |
339.9 |
333.9 |
334.1 |
288.6 |
295.1 |
292.1 |
289.2 |
288.1 |
297.9 |
296.2 |
295.3 |
294.4 |
303.2 |
396.6 |
394.6 |
394.9 |
395.8 |
659.7 |
658.8 |
658.8 |
676.6 |
704.4 |
748.5 |
746.8 |
803.5 |
750.4 |
748.3 |
679.3 |
678.3 |
668.8 |
647.2 |
643.4 |
698.1 |
648.9 |
644.9 |
502.4 |
Rzeczowe aktywa trwałe netto |
153.4 |
152.1 |
170.1 |
167.8 |
165.8 |
165.6 |
171.4 |
168.2 |
168.7 |
154.7 |
161.4 |
157.5 |
154.6 |
153.7 |
163.3 |
160.4 |
160.2 |
158.2 |
166.7 |
239.3 |
235.5 |
236.7 |
235.8 |
288.4 |
285.7 |
284.1 |
301.5 |
330.4 |
361.6 |
361.0 |
365.9 |
371.0 |
367.6 |
360.2 |
359.3 |
349.7 |
345.5 |
338.7 |
337.7 |
338.2 |
333.6 |
331.6 |
Wartość firmy |
99.7 |
99.7 |
77.1 |
77.0 |
77.0 |
77.0 |
77.7 |
77.7 |
77.7 |
62.8 |
62.6 |
62.6 |
62.6 |
62.6 |
62.6 |
62.6 |
62.6 |
62.6 |
62.6 |
74.7 |
74.7 |
74.7 |
74.7 |
208.0 |
208.0 |
208.0 |
208.2 |
208.2 |
212.5 |
213.9 |
213.3 |
213.3 |
214.0 |
153.4 |
153.4 |
153.4 |
153.6 |
153.6 |
156.5 |
156.6 |
156.6 |
43.2 |
Wartości niematerialne i prawne |
59.1 |
58.5 |
82.1 |
80.9 |
79.9 |
79.4 |
79.0 |
78.7 |
78.4 |
61.4 |
61.1 |
60.7 |
60.5 |
60.1 |
59.8 |
59.6 |
59.9 |
59.8 |
59.6 |
67.0 |
66.7 |
66.5 |
66.3 |
141.6 |
140.7 |
140.0 |
139.0 |
138.1 |
147.2 |
146.6 |
145.6 |
144.5 |
142.8 |
141.0 |
139.9 |
138.8 |
117.9 |
116.8 |
116.2 |
115.5 |
115.1 |
89.8 |
Wartość firmy i wartości niematerialne i prawne |
158.7 |
158.2 |
159.2 |
157.8 |
156.9 |
156.3 |
156.7 |
156.4 |
156.0 |
124.2 |
123.7 |
123.3 |
123.0 |
122.7 |
122.4 |
122.2 |
122.5 |
122.4 |
122.2 |
141.7 |
141.4 |
141.2 |
141.0 |
349.6 |
348.7 |
348.0 |
347.2 |
346.3 |
359.7 |
360.5 |
358.9 |
357.8 |
356.8 |
294.4 |
293.3 |
292.1 |
271.5 |
270.4 |
272.8 |
272.2 |
271.7 |
133.0 |
Należności netto |
59.4 |
31.5 |
16.2 |
28.9 |
78.2 |
30.3 |
19.1 |
42.8 |
57.9 |
21.5 |
14.1 |
35.7 |
44.4 |
22.5 |
12.9 |
30.7 |
48.4 |
19.2 |
12.4 |
36.1 |
44.6 |
26.2 |
15.2 |
32.0 |
72.6 |
39.1 |
20.8 |
30.6 |
77.8 |
40.9 |
23.8 |
49.0 |
53.0 |
36.8 |
20.4 |
44.2 |
46.6 |
26.8 |
18.0 |
41.0 |
61.4 |
28.8 |
Inwestycje długoterminowe |
(6.3) |
(6.9) |
3.6 |
(5.5) |
3.5 |
3.4 |
2.8 |
2.8 |
2.8 |
2.8 |
2.7 |
2.7 |
2.4 |
2.4 |
2.3 |
2.3 |
1.7 |
2.2 |
1.6 |
2.2 |
2.6 |
2.8 |
2.8 |
3.1 |
4.1 |
4.1 |
4.6 |
4.6 |
4.6 |
3.1 |
3.5 |
3.5 |
3.5 |
3.5 |
2.6 |
2.6 |
2.6 |
2.6 |
2.4 |
2.4 |
0.0 |
0.0 |
Aktywa obrotowe |
268.9 |
189.9 |
160.0 |
269.1 |
299.7 |
202.1 |
166.7 |
268.8 |
284.9 |
251.2 |
257.4 |
220.2 |
359.6 |
282.3 |
273.0 |
244.4 |
390.2 |
320.5 |
303.2 |
268.4 |
431.6 |
353.7 |
378.6 |
274.9 |
563.4 |
448.5 |
400.1 |
385.5 |
572.9 |
381.9 |
348.2 |
465.8 |
468.7 |
319.5 |
373.1 |
382.6 |
544.5 |
396.6 |
385.7 |
385.7 |
492.9 |
303.8 |
Środki pieniężne i Inwestycje |
101.2 |
52.7 |
27.9 |
2.0 |
108.4 |
61.7 |
27.8 |
6.8 |
114.0 |
56.8 |
149.7 |
9.1 |
232.6 |
173.1 |
147.2 |
27.0 |
257.7 |
206.4 |
172.9 |
34.2 |
295.6 |
232.1 |
240.5 |
11.0 |
370.6 |
256.8 |
173.6 |
3.8 |
271.1 |
93.0 |
31.5 |
9.4 |
189.7 |
51.6 |
126.8 |
8.4 |
312.0 |
184.0 |
159.4 |
8.4 |
247.2 |
84.7 |
Zapasy |
70.8 |
82.4 |
93.2 |
188.0 |
95.0 |
95.4 |
103.3 |
191.4 |
93.4 |
63.7 |
75.9 |
148.4 |
60.6 |
68.9 |
88.8 |
160.7 |
64.0 |
74.4 |
92.4 |
172.5 |
68.0 |
74.0 |
97.8 |
192.6 |
89.4 |
122.4 |
153.9 |
282.4 |
191.0 |
214.4 |
247.6 |
342.6 |
201.1 |
191.9 |
191.3 |
280.6 |
161.3 |
159.5 |
176.6 |
275.3 |
157.4 |
160.3 |
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 |
101.2 |
52.7 |
27.9 |
2.0 |
108.4 |
61.7 |
27.8 |
6.8 |
114.0 |
56.8 |
149.7 |
9.1 |
232.6 |
173.1 |
147.2 |
27.0 |
257.7 |
206.4 |
172.9 |
34.2 |
295.6 |
232.1 |
240.5 |
11.0 |
370.6 |
256.8 |
173.6 |
3.8 |
271.1 |
93.0 |
31.5 |
9.4 |
189.7 |
51.6 |
126.8 |
8.4 |
312.0 |
184.0 |
159.4 |
8.4 |
247.2 |
84.7 |
Należności krótkoterminowe |
54.8 |
33.2 |
35.4 |
36.8 |
60.7 |
33.1 |
35.2 |
32.4 |
49.5 |
19.5 |
27.8 |
27.4 |
55.3 |
19.0 |
41.4 |
33.2 |
51.9 |
25.4 |
25.7 |
37.1 |
61.8 |
37.3 |
25.3 |
45.4 |
105.0 |
60.2 |
57.4 |
65.4 |
109.3 |
58.5 |
57.4 |
63.6 |
75.1 |
21.8 |
52.6 |
51.8 |
92.4 |
47.0 |
80.0 |
63.7 |
113.6 |
56.9 |
Dług krótkoterminowy |
14.9 |
14.5 |
14.5 |
143.3 |
16.0 |
17.8 |
19.6 |
146.4 |
5.8 |
6.5 |
7.2 |
7.9 |
8.6 |
9.3 |
10.1 |
10.8 |
11.5 |
12.2 |
5.0 |
15.4 |
13.8 |
14.5 |
13.3 |
47.9 |
26.0 |
28.5 |
30.0 |
36.5 |
32.3 |
32.5 |
32.9 |
174.9 |
35.3 |
35.5 |
25.8 |
60.6 |
25.4 |
25.2 |
26.5 |
74.3 |
18.5 |
33.2 |
Zobowiązania krótkoterminowe |
214.2 |
142.3 |
123.6 |
239.0 |
223.2 |
138.5 |
120.9 |
242.1 |
182.3 |
118.3 |
125.2 |
102.4 |
187.4 |
120.3 |
124.8 |
114.9 |
203.5 |
140.6 |
127.5 |
135.4 |
226.7 |
168.7 |
180.3 |
233.4 |
416.7 |
303.9 |
265.9 |
274.8 |
420.9 |
267.6 |
265.7 |
419.5 |
344.3 |
205.1 |
220.3 |
255.0 |
341.9 |
210.3 |
227.8 |
267.0 |
325.6 |
195.7 |
Rozliczenia międzyokresowe |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
87.9 |
13.9 |
0.0 |
0.0 |
0.0 |
13.5 |
0.0 |
0.0 |
0.0 |
17.3 |
0.0 |
0.0 |
0.0 |
25.9 |
0.0 |
0.0 |
0.0 |
33.4 |
34.5 |
57.4 |
42.6 |
33.7 |
34.4 |
46.5 |
41.7 |
(15.8) |
(15.6) |
39.9 |
31.7 |
25.0 |
24.6 |
0.0 |
0.0 |
Zobowiązania długoterminowe |
153.6 |
150.9 |
168.1 |
164.4 |
153.9 |
148.8 |
143.1 |
134.8 |
149.9 |
146.2 |
145.1 |
144.2 |
130.6 |
127.7 |
131.2 |
129.7 |
125.9 |
125.4 |
136.2 |
200.1 |
198.6 |
192.0 |
194.3 |
309.7 |
307.9 |
303.3 |
301.7 |
324.7 |
335.4 |
327.3 |
376.6 |
319.5 |
312.2 |
301.7 |
359.3 |
353.4 |
346.4 |
344.4 |
389.6 |
334.2 |
317.0 |
292.8 |
Rezerwy z tytułu odroczonego podatku |
21.2 |
21.2 |
42.7 |
42.6 |
36.3 |
36.0 |
35.5 |
34.8 |
34.1 |
33.6 |
33.9 |
33.5 |
21.5 |
20.9 |
26.2 |
25.9 |
25.5 |
27.0 |
28.9 |
28.2 |
27.9 |
27.3 |
28.6 |
28.0 |
27.2 |
26.5 |
34.2 |
33.4 |
32.9 |
32.5 |
92.6 |
35.4 |
34.9 |
31.4 |
31.1 |
30.6 |
25.0 |
22.6 |
70.5 |
18.8 |
17.9 |
9.0 |
Zobowiązania długoterminowe |
153.6 |
150.9 |
168.1 |
164.4 |
153.9 |
148.8 |
143.1 |
134.8 |
149.9 |
146.2 |
145.1 |
144.2 |
130.6 |
127.7 |
131.2 |
129.7 |
125.9 |
125.4 |
136.2 |
200.1 |
198.6 |
192.0 |
194.3 |
309.7 |
307.9 |
303.3 |
301.7 |
324.7 |
335.4 |
327.3 |
376.6 |
319.5 |
312.2 |
301.7 |
359.3 |
353.4 |
346.4 |
344.4 |
389.6 |
334.2 |
317.0 |
292.8 |
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 |
78.0 |
75.3 |
73.8 |
70.2 |
93.9 |
92.3 |
90.8 |
89.4 |
119.0 |
141.0 |
138.3 |
136.6 |
143.5 |
140.0 |
137.1 |
133.1 |
128.9 |
126.2 |
123.2 |
122.4 |
121.2 |
0.0 |
0.0 |
Zobowiązania ogółem |
367.8 |
293.2 |
291.7 |
403.4 |
377.1 |
287.4 |
263.9 |
376.9 |
332.2 |
264.4 |
270.2 |
246.5 |
318.0 |
248.0 |
256.0 |
244.6 |
329.4 |
266.0 |
263.7 |
335.6 |
425.3 |
360.6 |
374.7 |
543.1 |
724.7 |
607.2 |
567.6 |
599.5 |
756.4 |
594.9 |
642.3 |
738.9 |
656.5 |
506.8 |
579.6 |
608.5 |
688.4 |
554.7 |
617.4 |
601.2 |
642.7 |
488.5 |
Kapitał (fundusz) podstawowy |
0.8 |
217.9 |
0.8 |
200.8 |
258.3 |
249.2 |
0.8 |
225.7 |
286.8 |
275.4 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
0.9 |
Zyski zatrzymane |
(27.0) |
0.0 |
(48.3) |
0.0 |
0.0 |
0.0 |
(11.4) |
0.0 |
0.0 |
0.0 |
32.6 |
19.4 |
90.1 |
81.7 |
73.4 |
57.3 |
125.1 |
116.8 |
108.5 |
93.3 |
167.4 |
157.7 |
167.5 |
157.8 |
271.4 |
272.9 |
286.2 |
273.0 |
361.4 |
338.0 |
315.8 |
282.1 |
364.6 |
293.6 |
271.1 |
239.8 |
302.7 |
285.8 |
265.0 |
230.8 |
295.1 |
116.9 |
Kapitał własny |
226.3 |
220.0 |
210.3 |
201.8 |
258.3 |
249.2 |
242.6 |
225.7 |
286.8 |
275.4 |
282.2 |
265.8 |
330.7 |
322.3 |
314.9 |
296.0 |
356.1 |
348.9 |
342.7 |
329.4 |
400.9 |
388.0 |
399.8 |
391.5 |
497.6 |
500.1 |
509.1 |
490.4 |
565.0 |
533.8 |
509.4 |
477.3 |
560.5 |
492.0 |
471.8 |
442.9 |
503.4 |
485.3 |
466.3 |
433.4 |
495.1 |
0.0 |
Udziały mniejszościowe |
2.4 |
2.0 |
2.0 |
0.9 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
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 |
594.1 |
513.2 |
501.9 |
605.2 |
635.3 |
536.6 |
506.5 |
602.7 |
619.0 |
539.8 |
552.5 |
512.3 |
648.8 |
570.4 |
570.9 |
540.6 |
685.5 |
614.9 |
606.4 |
665.0 |
826.2 |
748.6 |
774.4 |
934.7 |
1 222.3 |
1 107.3 |
1 076.7 |
1 089.9 |
1 321.3 |
1 128.6 |
1 151.7 |
1 216.2 |
1 217.0 |
998.8 |
1 051.4 |
1 051.3 |
1 191.7 |
1 040.0 |
1 083.8 |
1 034.6 |
1 137.8 |
806.2 |
Inwestycje |
(6.3) |
(6.9) |
3.6 |
(5.5) |
3.5 |
3.4 |
2.8 |
2.8 |
2.8 |
2.8 |
2.7 |
2.7 |
2.4 |
2.4 |
2.3 |
2.3 |
1.7 |
2.2 |
1.6 |
2.2 |
2.6 |
2.8 |
2.8 |
3.1 |
4.1 |
4.1 |
4.6 |
4.6 |
4.6 |
3.1 |
3.5 |
3.5 |
3.5 |
3.5 |
2.6 |
2.6 |
2.6 |
2.6 |
2.4 |
2.4 |
0.0 |
0.0 |
Dług |
139.6 |
135.6 |
132.1 |
257.3 |
124.7 |
121.1 |
117.6 |
235.8 |
111.0 |
109.8 |
108.6 |
107.4 |
106.2 |
104.3 |
102.3 |
100.4 |
98.5 |
95.8 |
97.0 |
173.8 |
170.0 |
167.4 |
162.8 |
307.0 |
278.2 |
274.5 |
270.9 |
300.8 |
312.8 |
305.5 |
299.1 |
441.6 |
292.8 |
285.2 |
329.5 |
357.9 |
317.9 |
312.6 |
309.5 |
351.0 |
120.5 |
137.0 |
Środki pieniężne i inne aktywa pieniężne |
101.2 |
52.7 |
27.9 |
2.0 |
108.4 |
61.7 |
27.8 |
6.8 |
114.0 |
56.8 |
149.7 |
9.1 |
232.6 |
173.1 |
147.2 |
27.0 |
257.7 |
206.4 |
172.9 |
34.2 |
295.6 |
232.1 |
240.5 |
11.0 |
370.6 |
256.8 |
173.6 |
3.8 |
271.1 |
93.0 |
31.5 |
9.4 |
189.7 |
51.6 |
126.8 |
8.4 |
312.0 |
184.0 |
159.4 |
8.4 |
247.2 |
84.7 |
Dług netto |
38.4 |
82.9 |
104.2 |
255.3 |
16.2 |
59.4 |
89.7 |
229.0 |
(3.0) |
53.0 |
(41.2) |
98.2 |
(126.4) |
(68.8) |
(44.9) |
73.4 |
(159.2) |
(110.6) |
(76.0) |
139.6 |
(125.6) |
(64.7) |
(77.7) |
296.0 |
(92.4) |
17.8 |
97.3 |
297.0 |
41.7 |
212.5 |
267.6 |
432.2 |
103.1 |
233.6 |
202.7 |
349.6 |
5.9 |
128.6 |
150.1 |
342.6 |
(126.7) |
52.3 |
Ticker |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
FLWS |
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 |