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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 |
Aktywa | 0.0 | 788.0 | 840.8 | 1 014.3 | 1 115.6 | 1 779.3 | 1 808.6 | 1 731.1 | 2 355.1 | 2 342.6 | 2 432.1 | 2 299.6 | 2 485.7 | 2 554.0 | 2 614.9 | 2 590.6 | 2 649.9 | 3 387.8 | 3 407.8 | 3 494.2 | 5 048.9 | 5 041.4 | 5 003.7 |
Aktywa trwałe | (4.8) | 681.6 | 674.8 | 682.3 | 681.9 | 745.8 | 822.4 | 837.8 | 867.4 | 889.0 | 1 004.0 | 1 015.7 | 1 525.0 | 1 562.3 | 1 565.9 | 1 617.3 | 1 611.3 | 2 234.5 | 2 217.0 | 2 566.5 | 2 954.3 | 3 131.0 | 3 159.6 |
Rzeczowe aktywa trwałe netto | 0.0 | 15.4 | 15.4 | 37.5 | 46.7 | 51.7 | 55.5 | 64.7 | 74.1 | 95.3 | 95.1 | 99.1 | 108.6 | 122.5 | 133.9 | 148.5 | 160.5 | 174.5 | 181.2 | 202.7 | 58.0 | 229.2 | 59.2 |
Wartość firmy | 0.0 | 421.3 | 422.0 | 422.0 | 422.0 | 477.0 | 525.0 | 525.2 | 537.6 | 537.7 | 627.0 | 627.1 | 777.3 | 735.0 | 737.0 | 757.1 | 755.4 | 1 111.3 | 1 107.4 | 1 299.9 | 1 324.0 | 1 455.6 | 1 472.2 |
Wartości niematerialne i prawne | 0.0 | 213.2 | 202.7 | 192.2 | 183.0 | 186.3 | 194.0 | 185.1 | 188.3 | 188.5 | 213.0 | 219.0 | 561.7 | 306.8 | 306.0 | 332.4 | 324.5 | 830.1 | 798.8 | 920.4 | 672.1 | 980.9 | 903.2 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 634.5 | 624.7 | 614.2 | 605.0 | 663.3 | 719.0 | 710.3 | 725.9 | 726.2 | 840.0 | 846.1 | 1 339.0 | 1 041.8 | 1 043.0 | 1 089.5 | 1 079.9 | 1 941.4 | 1 906.2 | 2 161.3 | 1 996.1 | 2 436.5 | 2 239.5 |
Należności netto | 0.0 | 85.9 | 74.3 | 69.3 | 93.7 | 94.2 | 129.4 | 181.5 | 185.7 | 208.2 | 225.5 | 251.3 | 264.2 | 195.0 | 209.4 | 232.0 | 232.1 | 256.8 | 252.2 | 310.5 | 317.8 | 348.7 | 330.6 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.0 | 29.5 | 29.5 | 30.5 | 32.0 | 32.0 | 32.0 | 47.1 | 56.0 | 56.0 | 58.6 | 62.2 | 73.1 | 72.9 | 78.9 | 0.0 | 0.0 |
Aktywa obrotowe | 4.8 | 106.4 | 166.0 | 332.0 | 433.7 | 1 033.5 | 986.2 | 893.3 | 1 487.7 | 1 453.6 | 1 428.1 | 1 283.9 | 960.7 | 991.7 | 1 049.0 | 973.3 | 1 038.6 | 1 153.3 | 1 190.8 | 927.7 | 2 094.6 | 1 910.4 | 1 844.1 |
Środki pieniężne i Inwestycje | 4.8 | 3.7 | 70.2 | 244.0 | 328.9 | 927.8 | 844.9 | 699.7 | 1 288.1 | 1 231.5 | 1 189.0 | 1 018.2 | 672.7 | 776.5 | 743.9 | 649.0 | 692.3 | 539.4 | 580.2 | 205.0 | 1 426.4 | 1 211.9 | 1 167.3 |
Zapasy | 0.0 | 8.5 | 8.8 | 8.4 | 1.2 | 1.5 | 1.6 | 1.6 | 2.0 | 3.5 | 2.9 | 2.3 | 5.9 | 4.8 | 4.3 | 2.8 | 2.5 | 3.4 | 2.7 | 8.1 | 7.1 | 8.9 | 0.0 |
Inwestycje krótkoterminowe | 9.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (4.8) | 3.7 | 70.2 | 244.0 | 328.9 | 927.8 | 844.9 | 699.7 | 1 288.1 | 1 231.5 | 1 189.0 | 1 018.2 | 672.7 | 776.5 | 743.9 | 649.0 | 692.3 | 539.4 | 580.2 | 205.0 | 1 426.4 | 1 211.9 | 1 167.3 |
Należności krótkoterminowe | 0.0 | 58.1 | 55.4 | 64.8 | 76.7 | 60.6 | 87.5 | 116.4 | 125.8 | 121.1 | 137.3 | 155.2 | 177.1 | 166.7 | 173.8 | 189.3 | 181.3 | 204.6 | 224.4 | 263.9 | 252.0 | 248.3 | 263.0 |
Dług krótkoterminowy | 0.0 | 5.3 | 5.2 | (5.6) | 1.8 | 0.9 | 0.0 | 0.0 | 0.0 | 9.6 | 8.8 | 4.1 | 9.2 | 10.6 | 11.6 | 12.2 | 13.4 | 15.6 | 7.4 | 17.8 | 8.7 | 697.9 | 698.7 |
Zobowiązania krótkoterminowe | 0.0 | 129.9 | 121.8 | 100.0 | 113.1 | 99.4 | 139.0 | 164.6 | 180.0 | 183.8 | 258.8 | 275.3 | 288.6 | 268.3 | 283.1 | 300.4 | 313.0 | 704.4 | 700.3 | 686.3 | 703.4 | 1 379.8 | 1 356.3 |
Rozliczenia międzyokresowe | 0.0 | 5.6 | 10.3 | 8.2 | 8.1 | 7.8 | 14.5 | 12.0 | 16.8 | 15.0 | 21.9 | 18.7 | 20.3 | 16.3 | 21.0 | 15.8 | 14.9 | 20.6 | 14.7 | 18.6 | 22.1 | 15.5 | 11.0 |
Zobowiązania długoterminowe | 0.0 | 687.0 | 754.4 | 443.7 | 445.0 | 1 009.9 | 1 120.5 | 1 120.3 | 1 739.7 | 1 759.1 | 1 755.1 | 1 756.9 | 1 776.3 | 1 805.1 | 1 805.4 | 1 811.0 | 1 795.9 | 1 815.0 | 1 811.7 | 1 849.1 | 3 297.7 | 2 643.9 | 2 631.4 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 4.1 | 3.4 | 3.7 | 5.2 | 2.8 | 2.7 | 0.6 | 0.0 | 0.3 | 0.4 | 1.2 | 9.3 | 18.6 | 13.1 | 17.8 | 17.4 | 28.7 | 27.6 | 31.1 | 32.7 | 60.6 | 44.4 |
Zobowiązania długoterminowe | 0.0 | 687.0 | 754.4 | 443.7 | 445.0 | 1 009.9 | 1 120.5 | 1 120.3 | 1 739.7 | 1 759.1 | 1 755.1 | 1 756.9 | 1 776.3 | 1 805.1 | 1 805.4 | 1 811.0 | 1 795.9 | 1 815.0 | 1 811.7 | 1 849.1 | 3 297.7 | 2 643.9 | 2 631.4 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | (8.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.7 | 21.0 | 20.1 | 20.5 | 23.4 | 24.6 | 24.6 | 25.5 | 26.6 | 24.4 | 33.3 | 34.1 | 40.3 | 0.0 |
Zobowiązania ogółem | 0.0 | 816.9 | 876.2 | 543.7 | 558.1 | 1 109.3 | 1 259.5 | 1 284.9 | 1 919.7 | 1 942.9 | 2 013.9 | 2 032.2 | 2 064.9 | 2 073.4 | 2 088.5 | 2 111.4 | 2 108.9 | 2 519.4 | 2 512.0 | 2 535.4 | 4 001.1 | 4 023.7 | 3 987.7 |
Kapitał (fundusz) podstawowy | 0.0 | 0.3 | 0.3 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | (178.4) | (183.6) | (257.6) | (262.6) | (278.7) | (309.9) | (306.7) | (315.9) | (325.3) | (332.8) | (422.8) | (392.8) | (363.6) | (348.8) | (387.6) | (355.0) | (346.7) | (326.1) | (297.8) | (257.5) | (228.2) | (259.6) |
Kapitał własny | 84.4 | (28.9) | (35.4) | 470.6 | 557.5 | 670.0 | 549.1 | 446.2 | 435.4 | 399.7 | 418.2 | 267.4 | 420.8 | 480.6 | 526.4 | 479.2 | 541.0 | 868.4 | 895.8 | 958.8 | 1 047.8 | 1 017.7 | 1 016.0 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 210.5 | 247.5 | 210.4 | 198.5 | 151.6 | 137.0 | 126.9 | 129.7 | 83.9 | 118.3 | 133.3 | 134.6 | 122.7 | 140.8 | 215.1 | 221.3 | 258.0 | 236.0 | 211.1 | 210.8 |
Pasywa | 84.4 | 788.0 | 840.8 | 1 014.3 | 1 115.6 | 1 779.3 | 1 808.6 | 1 731.1 | 2 355.1 | 2 342.6 | 2 432.1 | 2 299.6 | 2 485.7 | 2 554.0 | 2 614.9 | 2 590.6 | 2 649.9 | 3 387.8 | 3 407.8 | 3 494.2 | 5 048.9 | 5 041.4 | 5 003.7 |
Inwestycje | 9.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.0 | 29.5 | 29.5 | 30.5 | 32.0 | 32.0 | 32.0 | 47.1 | 56.0 | 56.0 | 58.6 | 62.2 | 73.1 | 72.9 | 78.9 | 0.0 | 0.0 |
Dług | 0.0 | 640.4 | 708.6 | 440.0 | 439.5 | 1 006.3 | 1 116.4 | 1 117.6 | 1 736.8 | 1 761.2 | 1 756.9 | 1 757.9 | 1 760.3 | 1 765.3 | 1 768.6 | 1 770.6 | 1 773.6 | 1 776.8 | 1 776.7 | 1 787.6 | 2 872.1 | 2 881.3 | 2 882.0 |
Środki pieniężne i inne aktywa pieniężne | (4.8) | 3.7 | 70.2 | 244.0 | 328.9 | 927.8 | 844.9 | 699.7 | 1 288.1 | 1 231.5 | 1 189.0 | 1 018.2 | 672.7 | 776.5 | 743.9 | 649.0 | 692.3 | 539.4 | 580.2 | 205.0 | 1 426.4 | 1 211.9 | 1 167.3 |
Dług netto | 4.8 | 636.7 | 638.4 | 196.0 | 110.6 | 78.5 | 271.5 | 417.9 | 448.7 | 529.7 | 567.9 | 739.7 | 1 087.6 | 988.8 | 1 024.7 | 1 121.6 | 1 081.3 | 1 237.4 | 1 196.5 | 1 582.6 | 1 445.7 | 1 669.4 | 1 714.7 |
Ticker | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR | FOUR |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |