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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | 2025 | 2025 | 2025 |
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 |
Aktywa | 291.9 | 291.9 | 291.9 | 1 199.2 | 1 199.2 | 1 262.0 | 1 262.0 | 299.8 | 1 124.2 | 281.1 | 1 011.4 | 943.8 | 961.2 | 905.5 | 902.0 | 891.5 | 853.4 | 1 128.2 | 1 151.3 | 1 172.8 | 1 157.3 | 1 186.5 | 1 256.4 | 1 080.3 | 1 090.6 | 1 183.9 | 1 156.8 | 1 160.1 |
Aktywa trwałe | 195.8 | (50.7) | 195.8 | 777.8 | 777.8 | 748.9 | 748.9 | 194.5 | 712.8 | (226.9) | 675.2 | 655.5 | 709.9 | 689.5 | 680.5 | 674.2 | 667.5 | 655.2 | 650.5 | 682.6 | 686.6 | 693.5 | 690.6 | 688.7 | 697.2 | 706.3 | 708.2 | 703.7 |
Rzeczowe aktywa trwałe netto | 2.5 | 2.5 | 2.5 | 56.2 | 56.2 | 53.8 | 53.8 | 14.1 | 51.4 | 12.8 | 43.5 | 39.6 | 37.9 | 34.8 | 29.7 | 29.4 | 27.8 | 25.8 | 24.7 | 21.9 | 24.8 | 29.4 | 27.5 | 29.0 | 32.0 | 41.0 | 40.9 | 39.4 |
Wartość firmy | 101.0 | 101.0 | 101.0 | 411.4 | 411.4 | 411.2 | 411.2 | 102.8 | 409.5 | 102.4 | 411.0 | 411.4 | 475.9 | 475.0 | 484.1 | 485.2 | 485.6 | 483.6 | 481.9 | 510.6 | 510.3 | 0.0 | 0.0 | 0.0 | 512.2 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 86.7 | 86.7 | 86.7 | 284.2 | 284.2 | 251.8 | 251.8 | 71.1 | 221.5 | 55.4 | 184.0 | 164.8 | 149.5 | 129.6 | 115.5 | 108.4 | 98.4 | 88.8 | 86.4 | 93.6 | 95.2 | 606.9 | 609.1 | 610.4 | 98.9 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 187.6 | 187.6 | 187.6 | 695.6 | 695.6 | 663.0 | 663.0 | 173.9 | 631.0 | 157.8 | 594.9 | 576.1 | 625.4 | 604.7 | 599.7 | 593.5 | 584.0 | 572.5 | 568.3 | 604.2 | 605.5 | 606.9 | 609.1 | 610.4 | 611.1 | 614.1 | 619.9 | 619.6 |
Należności netto | 80.6 | 0.0 | 80.6 | 249.3 | 249.3 | 377.1 | 377.1 | 75.3 | 141.3 | 0.0 | 79.2 | 75.0 | 31.3 | 74.7 | 101.3 | 123.7 | 100.1 | 196.9 | 269.7 | 217.8 | 191.5 | 304.2 | 335.7 | 280.6 | 248.2 | 370.0 | 346.1 | 323.8 |
Inwestycje długoterminowe | 0.0 | (192.4) | 0.0 | 2.4 | 2.4 | 3.1 | 3.1 | 0.6 | 2.9 | 0.7 | 2.9 | 3.5 | 3.5 | 3.6 | 2.8 | 2.9 | 6.5 | 6.5 | 22.1 | 23.3 | 21.5 | 22.7 | 23.1 | 19.3 | 5.1 | 19.6 | 16.6 | 15.2 |
Aktywa obrotowe | 96.1 | 50.7 | 96.1 | 421.3 | 421.3 | 513.1 | 513.1 | 105.3 | 411.4 | 226.9 | 336.2 | 288.3 | 251.3 | 216.0 | 221.4 | 217.3 | 185.9 | 473.0 | 500.9 | 490.1 | 470.7 | 493.0 | 565.8 | 391.6 | 393.4 | 477.6 | 448.7 | 456.4 |
Środki pieniężne i Inwestycje | 12.7 | 50.7 | 12.7 | 104.1 | 104.1 | 75.1 | 75.1 | 26.0 | 226.1 | 226.9 | 249.9 | 209.2 | 182.8 | 135.2 | 82.7 | 89.1 | 51.7 | 269.7 | 221.2 | 233.5 | 240.5 | 182.2 | 221.6 | 101.4 | 87.5 | 98.9 | 94.4 | 121.8 |
Zapasy | 0.0 | (83.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.7) | (46.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (30.0) | 0.0 | (45.7) | (46.7) | (41.7) | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 101.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 453.8 | 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 |
Środki pieniężne i inne aktywa pieniężne | 12.7 | (50.7) | 12.7 | 104.1 | 104.1 | 75.1 | 75.1 | 26.0 | 226.1 | (226.9) | 249.9 | 209.2 | 182.8 | 135.2 | 82.7 | 89.1 | 51.7 | 269.7 | 221.2 | 233.5 | 240.5 | 182.2 | 221.6 | 101.4 | 87.5 | 98.9 | 94.4 | 121.8 |
Należności krótkoterminowe | 67.1 | 67.1 | 67.1 | 263.7 | 263.7 | 320.2 | 320.2 | 65.9 | 237.3 | 59.3 | 169.1 | 158.4 | 147.5 | 145.2 | 173.6 | 175.2 | 166.1 | 179.4 | 218.9 | 237.0 | 209.1 | 240.3 | 283.4 | 270.4 | 282.0 | 300.3 | 315.7 | 319.3 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 2.1 | 2.1 | 3.8 | 3.8 | 0.0 | 15.1 | 0.0 | 99.1 | 1.0 | 12.7 | 0.4 | 0.6 | 0.9 | 11.2 | 0.6 | 0.9 | 0.5 | 68.9 | 61.9 | 64.1 | 0.7 | 9.7 | 56.0 | 1.0 | 0.9 |
Zobowiązania krótkoterminowe | 97.2 | 97.2 | 97.2 | 394.4 | 394.4 | 458.1 | 458.1 | 98.6 | 348.7 | 87.2 | 367.2 | 247.6 | 251.2 | 240.5 | 271.0 | 282.1 | 269.9 | 292.1 | 320.9 | 342.2 | 392.6 | 412.0 | 480.3 | 391.7 | 401.4 | 488.5 | 450.7 | 440.8 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 92.2 | 0.0 | 63.0 | 59.7 | 75.5 | 33.3 | 35.3 | 35.3 | 0.0 | 0.0 | 0.0 | 0.0 | 90.3 | 63.6 | 70.0 | 65.3 | 99.1 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 172.3 | 172.3 | 172.3 | 717.8 | 717.8 | 711.7 | 711.7 | 179.4 | 704.0 | 176.0 | 683.1 | 776.9 | 779.6 | 775.9 | 777.2 | 775.9 | 769.4 | 822.5 | 826.1 | 826.4 | 758.4 | 759.2 | 758.5 | 617.0 | 618.9 | 600.9 | 600.5 | 578.8 |
Rezerwy z tytułu odroczonego podatku | 16.0 | 16.0 | 16.0 | 16.0 | 12.3 | 12.3 | 12.3 | 12.3 | 34.6 | 8.6 | 25.9 | 22.0 | 19.6 | 15.9 | 13.6 | 11.6 | 10.1 | 8.2 | 7.1 | 8.5 | 7.7 | 6.6 | 5.7 | 5.3 | 5.2 | 8.5 | 7.9 | 11.7 |
Zobowiązania długoterminowe | 172.3 | 172.3 | 172.3 | 717.8 | 717.8 | 711.7 | 711.7 | 179.4 | 704.0 | 176.0 | 683.1 | 776.9 | 779.6 | 775.9 | 777.2 | 775.9 | 769.4 | 822.5 | 826.1 | 826.4 | 758.4 | 759.2 | 758.5 | 617.0 | 618.9 | 600.9 | 600.5 | 578.8 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 41.8 | 0.0 | 0.0 | 0.0 | 31.7 | 0.0 | 0.0 | 0.0 | 10.5 | 0.0 | 0.0 | 0.0 | 17.2 | 0.0 | 0.0 | 0.0 | 23.6 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 269.5 | 269.5 | 269.5 | 1 112.2 | 1 112.2 | 1 169.8 | 1 169.8 | 278.0 | 1 052.7 | 263.2 | 1 050.3 | 1 024.6 | 1 030.8 | 1 016.4 | 1 048.2 | 1 058.1 | 1 039.2 | 1 114.6 | 1 147.1 | 1 168.6 | 1 151.0 | 1 171.2 | 1 238.8 | 1 008.7 | 1 020.3 | 1 089.4 | 1 051.1 | 1 019.5 |
Kapitał (fundusz) podstawowy | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.1 | 1.7 | 1.8 | 1.9 | 1.9 | 2.0 | 1.9 | 1.9 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.0 | 2.0 | 2.0 |
Zyski zatrzymane | (76.5) | (76.5) | (76.5) | (312.5) | (312.5) | (304.3) | (304.3) | (78.1) | (317.2) | (79.3) | (646.4) | (690.3) | (742.8) | (783.5) | (799.4) | (824.0) | (848.9) | (863.9) | (877.5) | (884.2) | (883.4) | (874.9) | (875.7) | (862.7) | (869.3) | (845.1) | (830.4) | (797.3) |
Kapitał własny | 22.4 | 85.1 | 22.4 | 87.0 | 87.0 | 92.2 | 92.2 | 21.7 | 71.5 | 71.5 | (38.9) | (80.8) | (69.6) | (111.0) | (146.2) | (166.5) | (185.8) | 13.6 | 4.3 | 4.2 | 6.3 | 15.3 | 17.6 | 71.6 | 70.3 | 94.5 | 105.7 | 140.6 |
Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 8.4 | 8.4 | 7.7 | 7.7 | 0.0 | 8.4 | 0.0 | 6.3 | 6.1 | 6.8 | 6.7 | 7.0 | 6.2 | 5.7 | 6.5 | 5.6 | 5.8 | 6.0 | 4.0 | 6.3 | 7.5 | 8.4 | 8.4 | 11.1 | 13.0 |
Pasywa | 291.9 | 85.1 | 291.9 | 1 199.2 | 1 199.2 | 1 262.0 | 1 262.0 | 299.8 | 1 124.2 | 71.5 | 1 011.4 | 943.8 | 961.2 | 905.5 | 902.0 | 891.5 | 853.4 | 1 128.2 | 1 151.3 | 1 172.8 | 1 157.3 | 1 186.5 | 1 256.4 | 1 080.3 | 1 090.6 | 1 183.9 | 1 156.8 | 1 160.1 |
Inwestycje | 0.0 | 101.3 | 0.0 | 2.4 | 2.4 | 3.1 | 3.1 | 0.6 | 2.9 | 453.8 | 2.9 | 3.5 | 3.5 | 3.6 | 2.8 | 2.9 | 6.5 | 6.5 | 22.1 | 23.3 | 21.5 | 22.7 | 23.1 | 19.3 | 5.1 | 19.6 | 16.6 | 15.2 |
Dług | 154.3 | 154.3 | 154.3 | 661.4 | 661.4 | 663.8 | 663.8 | 168.8 | 644.6 | 161.1 | 720.8 | 722.2 | 733.4 | 721.6 | 722.3 | 723.0 | 733.8 | 785.4 | 791.3 | 786.3 | 788.8 | 789.0 | 791.6 | 588.3 | 612.4 | 616.0 | 561.6 | 531.9 |
Środki pieniężne i inne aktywa pieniężne | 12.7 | (50.7) | 12.7 | 104.1 | 104.1 | 75.1 | 75.1 | 26.0 | 226.1 | (226.9) | 249.9 | 209.2 | 182.8 | 135.2 | 82.7 | 89.1 | 51.7 | 269.7 | 221.2 | 233.5 | 240.5 | 182.2 | 221.6 | 101.4 | 87.5 | 98.9 | 94.4 | 121.8 |
Dług netto | 141.7 | 205.0 | 141.7 | 557.3 | 557.3 | 588.7 | 588.7 | 142.8 | 418.4 | 388.0 | 471.0 | 513.1 | 550.7 | 586.4 | 639.6 | 634.0 | 682.1 | 515.6 | 570.1 | 552.8 | 548.3 | 606.8 | 570.0 | 486.9 | 525.0 | 517.1 | 467.2 | 410.1 |
Ticker | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB | GB |
Waluta | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |