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 | 106.7 | 163.1 | 168.8 | 320.1 | 427.1 | 337.3 | 359.7 | 391.1 | 433.4 | 464.0 | 505.0 | 643.5 | 673.9 | 715.1 | 760.2 | 777.8 | 811.4 | 847.0 | 858.4 | 928.1 | 999.2 | 1 055.5 |
Aktywa trwałe | (83.5) | 75.2 | 72.6 | 70.5 | 69.8 | 164.2 | 159.5 | 155.0 | 150.4 | 149.0 | 183.7 | 182.3 | 261.4 | 273.6 | 297.0 | 304.5 | 314.8 | 360.4 | 367.5 | 400.0 | 405.7 | 419.9 | 412.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 1.3 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.6 | 0.4 | 0.4 | 3.3 | 3.3 | 0.8 | 1.3 | 1.4 |
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 |
Wartości niematerialne i prawne | 0.0 | 72.2 | 70.4 | 68.5 | 66.6 | 162.3 | 157.8 | 153.1 | 148.6 | 143.9 | 178.8 | 172.9 | 166.9 | 161.0 | 155.0 | 149.0 | 143.1 | 137.1 | 131.1 | 125.2 | 119.2 | 113.3 | 107.3 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 72.2 | 70.4 | 68.5 | 66.6 | 162.3 | 157.8 | 153.1 | 148.6 | 143.9 | 178.8 | 172.9 | 166.9 | 161.0 | 155.0 | 149.0 | 143.1 | 137.1 | 131.1 | 125.2 | 119.2 | 113.3 | 107.3 |
Należności netto | 0.0 | 4.3 | 11.3 | 15.2 | 16.3 | 22.2 | 23.6 | 31.2 | 33.2 | 34.8 | 38.1 | 49.8 | 55.1 | 54.7 | 52.6 | 63.8 | 67.3 | 74.1 | 79.7 | 83.2 | 81.5 | 83.0 | 106.0 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 4.7 | 8.3 | 22.6 | 48.5 | 58.7 | 67.7 | 72.2 | 81.5 | 87.4 | 94.2 | 108.9 | 103.2 |
Aktywa obrotowe | 83.5 | 31.5 | 90.5 | 98.3 | 250.2 | 262.9 | 177.7 | 204.7 | 240.7 | 284.4 | 280.3 | 322.7 | 382.1 | 400.3 | 418.1 | 455.6 | 463.0 | 451.1 | 479.5 | 458.3 | 522.4 | 579.3 | 642.7 |
Środki pieniężne i Inwestycje | 83.5 | 24.5 | 71.5 | 76.3 | 221.7 | 228.6 | 141.2 | 159.7 | 189.7 | 234.3 | 224.5 | 254.2 | 307.8 | 323.1 | 343.9 | 371.0 | 370.7 | 353.5 | 372.4 | 346.9 | 410.5 | 467.2 | 489.0 |
Zapasy | 0.0 | 1.1 | 1.9 | 2.1 | 2.3 | 3.8 | 4.4 | 5.0 | 4.8 | 4.4 | 4.6 | 4.2 | 3.9 | 4.3 | 4.1 | 4.9 | 5.1 | 5.4 | 5.9 | 5.6 | 6.9 | 7.2 | 6.4 |
Inwestycje krótkoterminowe | 167.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 17.6 | 46.4 | 79.3 | 55.9 | 53.6 | 46.1 | 41.8 | 39.4 | 29.6 | 23.1 | 14.2 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (83.5) | 24.5 | 71.5 | 76.3 | 221.7 | 228.6 | 141.2 | 159.7 | 189.7 | 234.3 | 224.5 | 236.5 | 261.3 | 243.8 | 288.0 | 317.4 | 324.6 | 311.7 | 333.0 | 317.3 | 387.4 | 453.0 | 489.0 |
Należności krótkoterminowe | 0.0 | 6.4 | 4.9 | 2.1 | 9.3 | 2.6 | 4.4 | 2.0 | 4.2 | 1.0 | 6.9 | 6.7 | 10.0 | 3.8 | 6.4 | 6.6 | 6.5 | 17.7 | 15.1 | 22.7 | 10.5 | 13.7 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 6.5 | 11.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 16.2 | 17.5 |
Zobowiązania krótkoterminowe | 0.0 | 19.9 | 16.5 | 21.1 | 31.8 | 134.5 | 33.4 | 36.6 | 47.6 | 53.8 | 56.5 | 65.8 | 107.4 | 78.9 | 85.4 | 93.0 | 112.4 | 163.8 | 154.3 | 146.6 | 161.3 | 175.1 | 175.1 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 41.0 | 49.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 71.5 | 83.1 | 123.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 98.4 | 196.3 | 197.1 | 193.7 | 195.4 | 195.9 | 196.5 | 191.5 | 193.2 | 193.0 | 192.7 | 192.2 | 192.1 | 186.7 | 182.0 | 184.0 | 180.7 | 177.3 | 173.2 | 170.1 | 165.0 | 159.9 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 98.4 | 196.3 | 197.1 | 193.7 | 195.4 | 195.9 | 196.5 | 191.5 | 193.2 | 193.0 | 192.7 | 192.2 | 192.1 | 186.7 | 182.0 | 184.0 | 180.7 | 177.3 | 173.2 | 170.1 | 165.0 | 159.9 |
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 |
Zobowiązania ogółem | 0.0 | 118.3 | 212.8 | 218.2 | 225.5 | 329.9 | 229.4 | 233.1 | 239.1 | 246.9 | 249.5 | 258.5 | 299.6 | 271.0 | 272.1 | 275.0 | 296.4 | 344.5 | 331.6 | 319.8 | 331.3 | 340.0 | 335.0 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (422.9) | (472.3) | (483.4) | (488.0) | (488.2) | (480.8) | (466.7) | (476.3) | (453.6) | (432.1) | (408.6) | (320.6) | (272.1) | (242.6) | (208.3) | (169.9) | (143.3) | (104.9) | (93.4) | (47.3) | 2.2 | 47.8 |
Kapitał własny | 81.5 | (11.6) | (49.7) | (49.4) | 94.5 | 97.2 | 107.9 | 126.6 | 152.0 | 186.5 | 214.5 | 246.5 | 343.9 | 402.8 | 443.0 | 485.2 | 481.3 | 467.0 | 515.4 | 538.6 | 596.8 | 659.2 | 720.5 |
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 |
Pasywa | 81.5 | 106.7 | 163.1 | 168.8 | 320.1 | 427.1 | 337.3 | 359.7 | 391.1 | 433.4 | 464.0 | 505.0 | 643.5 | 673.9 | 715.1 | 760.2 | 777.8 | 811.4 | 847.0 | 858.4 | 928.1 | 999.2 | 1 055.5 |
Inwestycje | 167.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 22.4 | 54.7 | 101.9 | 104.5 | 112.2 | 113.8 | 114.0 | 120.9 | 117.1 | 117.3 | 123.1 | 103.2 |
Dług | 0.0 | 97.9 | 192.2 | 192.5 | 192.9 | 194.2 | 194.9 | 195.6 | 192.1 | 192.0 | 191.9 | 191.8 | 191.7 | 191.6 | 191.6 | 191.5 | 197.1 | 193.6 | 193.1 | 219.3 | 182.8 | 16.2 | 17.5 |
Środki pieniężne i inne aktywa pieniężne | (83.5) | 24.5 | 71.5 | 76.3 | 221.7 | 228.6 | 141.2 | 159.7 | 189.7 | 234.3 | 224.5 | 236.5 | 261.3 | 243.8 | 288.0 | 317.4 | 324.6 | 311.7 | 333.0 | 317.3 | 387.4 | 453.0 | 489.0 |
Dług netto | 83.5 | 73.5 | 120.7 | 116.2 | (28.9) | (34.4) | 53.7 | 35.9 | 2.4 | (42.3) | (32.6) | (44.7) | (69.6) | (52.1) | (96.4) | (125.9) | (127.5) | (118.1) | (139.9) | (98.0) | (204.5) | (436.8) | (471.5) |
Ticker | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY | HRMY |
Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |