Kwartał |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Q4 |
Q2 |
Rok |
2023 |
2023 |
2022 |
2022 |
2021 |
2021 |
2020 |
2020 |
2019 |
2019 |
2018 |
2018 |
2017 |
2017 |
2016 |
2016 |
2015 |
2015 |
2014 |
2014 |
2013 |
2013 |
2012 |
2012 |
2011 |
2011 |
2010 |
2010 |
2009 |
2009 |
2008 |
2008 |
2007 |
2007 |
2006 |
2006 |
2005 |
2005 |
2004 |
2004 |
2024 |
2024 |
Przepływy pieniężne z działalności operacyjnej (mln) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-103.07 |
1.30 |
27.78 |
-19.48 |
-16.26 |
71.01 |
166.32 |
-59.50 |
56.90 |
-51.50 |
25.20 |
74.50 |
158.10 |
46.90 |
-45.80 |
114.40 |
67.90 |
-405.20 |
-152.20 |
263.70 |
48.90 |
329.50 |
334.20 |
-534.30 |
-1,112.70 |
1,051.70 |
328.30 |
512.50 |
90.80 |
266.10 |
74.20 |
232.40 |
-91.90 |
0.00 |
0.00 |
Amortyzacja |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Zysk netto |
59.90 |
37.96 |
18.43 |
-124.73 |
48.86 |
50.50 |
165.98 |
-103.07 |
1.30 |
27.78 |
-19.48 |
-16.26 |
71.01 |
166.32 |
-59.51 |
56.88 |
-51.48 |
25.17 |
74.54 |
158.08 |
46.92 |
-45.84 |
114.41 |
67.85 |
-405.21 |
-152.17 |
263.62 |
48.94 |
329.49 |
334.23 |
-534.28 |
-1,112.69 |
1,051.67 |
328.35 |
512.53 |
90.79 |
266.11 |
74.24 |
232.40 |
-91.89 |
-5.69 |
113.73 |
Zmiana w kapitale pracującym |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
-0.00 |
0.05 |
0.05 |
0.10 |
-0.04 |
-0.12 |
0.10 |
0.00 |
0.00 |
0.00 |
-0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.40 |
0.20 |
-0.10 |
0.10 |
0.30 |
-1.00 |
0.70 |
0.80 |
-0.50 |
-0.10 |
-0.60 |
0.10 |
-0.20 |
-0.20 |
-0.20 |
0.10 |
0.00 |
0.00 |
Przepływy pieniężne z działalności inwestycyjnej (mln) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
CAPEX |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Akwizycja |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Przepływy pieniężne z działalności finansowej (mln) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.64 |
-30.94 |
-32.22 |
-92.36 |
-55.43 |
-100.23 |
-1.23 |
-58.70 |
-8.00 |
-62.10 |
-0.10 |
-57.50 |
-128.20 |
0.00 |
0.00 |
-136.70 |
-49.40 |
-103.90 |
-39.20 |
-258.50 |
-81.30 |
276.00 |
-2.20 |
-342.40 |
-93.70 |
-534.90 |
-4.30 |
264.80 |
-38.50 |
-147.90 |
246.60 |
-49.50 |
-3.10 |
0.00 |
0.00 |
Spłata długu |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dywidenda |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-26.64 |
-30.94 |
-31.75 |
-81.86 |
-40.49 |
-88.66 |
0.00 |
-48.60 |
0.00 |
-53.40 |
0.00 |
-55.20 |
0.00 |
0.00 |
0.00 |
-87.40 |
0.00 |
-49.00 |
0.00 |
-171.40 |
0.00 |
0.00 |
0.00 |
-273.40 |
0.00 |
-408.60 |
0.00 |
-181.70 |
-33.90 |
-141.90 |
0.00 |
-34.40 |
0.00 |
0.00 |
0.00 |
Należności |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Zobowiązania |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
-0.00 |
0.05 |
0.05 |
0.10 |
-0.04 |
-0.12 |
0.10 |
0.00 |
0.00 |
0.00 |
-0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
0.40 |
0.20 |
-0.10 |
0.10 |
0.30 |
-1.00 |
0.70 |
0.80 |
-0.50 |
-0.10 |
-0.60 |
0.10 |
-0.20 |
-0.20 |
-0.20 |
0.10 |
0.00 |
0.00 |
Emisja akcji |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Wykup akcji |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.48 |
-10.50 |
-14.94 |
-11.57 |
-1.23 |
-10.10 |
-8.00 |
-8.60 |
-0.10 |
-2.40 |
-128.20 |
0.00 |
0.00 |
-49.30 |
-49.40 |
-54.90 |
-39.20 |
-87.10 |
-81.30 |
276.00 |
-2.20 |
-69.00 |
-93.70 |
-126.30 |
-4.30 |
446.50 |
-4.60 |
-6.00 |
246.60 |
-15.10 |
-3.10 |
0.00 |
0.00 |
Środki na początek okresu |
0.00 |
7.42 |
1.97 |
6.06 |
1.97 |
2.20 |
4.57 |
1.68 |
9.44 |
13.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.50 |
22.60 |
13.70 |
10.90 |
46.60 |
115.70 |
28.70 |
48.40 |
19.40 |
30.30 |
61.10 |
180.70 |
32.70 |
45.20 |
18.20 |
124.50 |
31.20 |
22.00 |
8.80 |
7.60 |
0.00 |
0.00 |
Środki na koniec okresu |
0.00 |
0.79 |
7.42 |
1.97 |
6.06 |
1.97 |
2.20 |
4.57 |
1.68 |
9.44 |
-111.84 |
-71.69 |
-29.22 |
165.09 |
-118.20 |
48.90 |
-113.60 |
25.10 |
17.00 |
29.90 |
-46.40 |
-1.90 |
-8.60 |
29.40 |
-462.60 |
-75.60 |
33.90 |
16.00 |
624.90 |
362.30 |
-815.50 |
-1,025.70 |
549.40 |
369.30 |
795.50 |
176.80 |
149.30 |
342.90 |
191.70 |
-87.40 |
0.00 |
0.00 |
Wolne przepływy FCF |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-103.07 |
1.30 |
27.78 |
-19.48 |
-16.26 |
71.01 |
166.32 |
-59.50 |
56.90 |
-51.50 |
25.20 |
74.50 |
158.10 |
46.90 |
-45.80 |
114.40 |
67.90 |
-405.20 |
-152.20 |
263.70 |
48.90 |
329.50 |
334.20 |
-534.30 |
-1,112.70 |
1,051.70 |
328.30 |
512.50 |
90.80 |
266.10 |
74.20 |
232.40 |
-91.90 |
0.00 |
0.00 |