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 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2012 | 2013 | 2013 | 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 | 2024 | 2024 |
Kwartał | Q4 | Q2 | Q4 | 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 | Q4 |
Aktywa | 387.7 | 334.3 | 322.1 | 412.1 | 450.8 | 450.8 | 475.1 | 475.1 | 436.0 | 436.0 | 459.4 | 459.4 | 434.1 | 434.1 | 535.6 | 535.6 | 600.5 | 600.5 | 441.6 | 441.6 | 373.5 | 373.5 | 329.1 | 329.1 | 316.8 | 316.8 | 247.0 | 247.0 | 288.7 | 288.7 | 328.1 | 328.1 | 372.9 | 372.9 | 294.5 | 294.5 | 308.2 | 308.2 | 277.7 | 277.7 | 306.9 | 306.9 | 333.0 | 333.0 | 341.6 |
Aktywa trwałe | 376.7 | 324.6 | 318.4 | 398.3 | 434.6 | 434.6 | 460.4 | 460.4 | 427.6 | 427.6 | 447.9 | 447.9 | 401.5 | 401.5 | 521.1 | 521.1 | 570.2 | 570.2 | 425.7 | 441.2 | 334.5 | 368.4 | 316.8 | 326.1 | 298.4 | 314.7 | 232.3 | 246.0 | 282.1 | 288.1 | 318.2 | 327.8 | 362.3 | 372.8 | 287.1 | 294.1 | 305.2 | 308.2 | 274.9 | 274.8 | 298.1 | 298.1 | 328.1 | 328.1 | 340.3 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Należności netto | 0.2 | 4.2 | 0.2 | 1.0 | 0.1 | 0.1 | 4.2 | 4.2 | 0.1 | 0.1 | 1.2 | 1.2 | 1.1 | 1.1 | 0.6 | 0.6 | 0.5 | 0.5 | 0.2 | 0.2 | 4.0 | 4.0 | 2.3 | 2.3 | 1.1 | 1.1 | 0.2 | 0.2 | 0.4 | 0.4 | 0.2 | 0.2 | 0.0 | 0.0 | 0.4 | 0.4 | 0.0 | 0.0 | 0.5 | 0.5 | 0.0 | 0.0 | 0.6 | 0.6 | 0.0 |
Inwestycje długoterminowe | 376.7 | 324.6 | 318.4 | 398.3 | 434.6 | 434.6 | 460.4 | 460.4 | 427.6 | 427.6 | 447.8 | 447.8 | 401.4 | 401.4 | 521.0 | 521.0 | 570.2 | 570.2 | 425.7 | 441.2 | 334.5 | 368.4 | 316.8 | 326.1 | 298.4 | 314.7 | 232.3 | 246.0 | 282.0 | 288.1 | 318.1 | 327.8 | 362.3 | 372.8 | 287.0 | 294.1 | 305.2 | 308.2 | 274.8 | 274.8 | 298.1 | 272.2 | 328.1 | 328.1 | 340.2 |
Aktywa obrotowe | 11.0 | 9.7 | 3.7 | 13.7 | 16.2 | 16.2 | 14.7 | 14.7 | 8.4 | 8.4 | 11.5 | 11.5 | 32.7 | 32.7 | 14.5 | 14.5 | 30.3 | 30.3 | 15.9 | 0.2 | 39.0 | 4.9 | 12.3 | 2.3 | 18.4 | 1.4 | 14.7 | 0.2 | 6.6 | 0.4 | 9.9 | 0.2 | 10.7 | 10.7 | 7.5 | 0.4 | 3.0 | 0.0 | 2.8 | 2.8 | 8.7 | 8.7 | 4.8 | 4.8 | 1.3 |
Środki pieniężne i Inwestycje | 10.8 | 5.5 | 3.5 | 12.7 | 16.1 | 16.1 | 10.6 | 10.6 | 8.2 | 8.2 | 10.3 | 10.3 | 31.4 | 31.4 | 13.8 | 13.8 | 29.6 | 29.6 | 15.5 | 15.5 | 33.9 | 33.9 | 9.3 | 11.4 | 16.3 | 18.8 | 13.7 | 15.9 | 6.0 | 8.0 | 9.6 | 11.5 | 10.6 | 12.5 | 7.1 | 7.1 | 3.0 | 3.0 | 2.3 | 2.3 | 8.7 | 34.6 | 4.2 | 4.2 | 1.3 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 0.0 | 2.1 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 2.4 | 0.0 | 42.2 | 0.0 | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 2.0 | 0.0 | 2.5 | 0.0 | 2.2 | 0.0 | 2.0 | 0.0 | 1.9 | 0.0 | 2.0 | 0.0 | 2.0 | 0.0 | 42.2 | 0.0 | 0.3 | 0.0 | 25.9 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 10.8 | 5.5 | 3.5 | 12.7 | 16.1 | 16.1 | 10.6 | 10.6 | 8.2 | 8.2 | 10.3 | 10.3 | 31.4 | 31.4 | 13.8 | 13.8 | 29.6 | 29.6 | 15.5 | 15.5 | 33.9 | 33.9 | 9.3 | 9.3 | 16.3 | 16.3 | 13.7 | 13.7 | 6.0 | 6.0 | 9.6 | 9.6 | 10.6 | 10.6 | 7.1 | 7.1 | 3.0 | 3.0 | 2.3 | 2.3 | 8.7 | 8.7 | 4.2 | 4.2 | 1.3 |
Należności krótkoterminowe | 0.0 | 4.4 | 0.0 | 5.9 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 2.3 | 0.0 | 0.0 | 0.0 | 31.6 | 0.0 | 52.1 | 2.9 | 2.9 | 0.9 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.1 | 0.0 | 0.0 | 0.0 | 41.9 | 0.0 | 0.0 | 0.0 | 31.2 | 0.8 | 0.8 | 26.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 |
Zobowiązania krótkoterminowe | 0.6 | 4.9 | 0.5 | 6.5 | 0.8 | 0.8 | 1.1 | 1.1 | 1.3 | 1.3 | 7.4 | 7.4 | 10.8 | 10.8 | 13.6 | 13.6 | 62.8 | 62.8 | 32.6 | 31.6 | 52.9 | 52.1 | 3.5 | 2.9 | 1.8 | 1.3 | 0.4 | 0.4 | 0.5 | 0.0 | 0.5 | 0.5 | 11.6 | 11.1 | 0.6 | 0.6 | 42.3 | 41.9 | 0.3 | 0.3 | 31.5 | 0.1 | 1.2 | 1.2 | 0.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.9 | 0.0 | 0.0 | 0.0 | 41.8 | 0.0 | 0.0 | 0.0 | (31.1) | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.4 | 0.0 | 3.4 | 0.0 | 0.4 | 0.0 | 2.9 | 0.0 | 7.5 | 0.0 | 23.3 | 0.0 | 6.4 | 0.0 | 41.9 | 0.0 | 8.9 | 0.0 | 41.9 | 15.8 | 15.8 | 0.0 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.4 | 0.0 | 3.4 | 0.0 | 0.4 | 0.0 | 2.9 | 0.0 | 7.5 | 0.0 | 23.3 | 0.0 | 6.4 | 0.0 | 41.9 | 0.0 | 8.9 | 0.0 | 41.9 | 15.8 | 15.8 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.6 | 4.9 | 0.5 | 6.5 | 0.8 | 0.8 | 1.1 | 1.1 | 1.3 | 1.3 | 7.4 | 7.4 | 10.8 | 10.8 | 13.6 | 13.6 | 62.8 | 62.8 | 32.6 | 32.9 | 52.9 | 53.0 | 3.5 | 5.4 | 1.8 | 3.4 | 0.4 | 0.4 | 0.5 | 2.9 | 0.5 | 7.5 | 11.6 | 11.1 | 0.6 | 6.5 | 42.3 | 49.7 | 0.3 | 9.0 | 31.5 | 42.0 | 17.0 | 17.0 | 47.7 |
Kapitał (fundusz) podstawowy | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Zyski zatrzymane | 1.0 | (50.6) | (14.4) | 79.4 | 127.0 | 127.0 | 156.8 | 156.8 | 126.4 | 126.4 | 148.9 | 148.9 | 130.3 | 130.3 | 231.6 | 231.6 | 244.2 | 244.2 | 131.4 | (1.7) | 51.5 | 51.5 | 55.2 | 55.2 | 48.7 | 48.7 | (16.5) | (16.5) | 63.3 | 63.3 | 100.9 | 100.9 | 134.1 | 134.1 | 79.8 | 79.8 | 56.0 | 56.0 | 73.4 | 73.4 | 74.1 | 74.1 | 128.8 | 128.8 | 110.4 |
Kapitał własny | 387.1 | 329.0 | 321.1 | 405.6 | 450.0 | 450.0 | 473.8 | 473.8 | 434.6 | 434.6 | 452.0 | 452.0 | 423.3 | 423.3 | 521.4 | 521.4 | 531.4 | 531.4 | 408.6 | 408.6 | 320.5 | 320.5 | 323.7 | 323.7 | 313.4 | 313.4 | 246.5 | 246.5 | 285.8 | 285.8 | 320.6 | 320.6 | 349.5 | 349.5 | 288.0 | 288.0 | 258.5 | 258.5 | 268.7 | 268.7 | 264.9 | 264.9 | 316.0 | 316.0 | 293.9 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 334.0 | 321.7 | 412.0 | 450.7 | 450.7 | 474.9 | 474.9 | 436.0 | 436.0 | 459.4 | 459.4 | 434.1 | 434.1 | 534.9 | 534.9 | 594.2 | 594.2 | 441.2 | 441.6 | 373.4 | 373.5 | 327.2 | 329.1 | 315.2 | 316.8 | 246.9 | 247.0 | 286.2 | 288.7 | 321.1 | 328.1 | 361.1 | 372.9 | 288.6 | 294.5 | 308.2 | 308.2 | 269.0 | 277.7 | 296.4 | 306.9 | 333.0 | 333.0 | 341.6 |
Inwestycje | 376.7 | 324.6 | 318.4 | 398.3 | 434.6 | 434.6 | 460.4 | 460.4 | 427.6 | 427.6 | 447.8 | 447.8 | 401.4 | 401.4 | 521.0 | 521.0 | 570.2 | 570.2 | 425.7 | 441.2 | 334.5 | 368.4 | 316.8 | 326.1 | 298.4 | 314.7 | 232.3 | 246.0 | 282.0 | 288.1 | 318.1 | 327.8 | 362.3 | 372.8 | 287.0 | 294.1 | 305.2 | 308.2 | 274.8 | 274.8 | 298.1 | 298.1 | 328.1 | 328.1 | 340.2 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 10.8 | 5.5 | 3.5 | 12.7 | 16.1 | 16.1 | 10.6 | 10.6 | 8.2 | 8.2 | 10.3 | 10.3 | 31.4 | 31.4 | 13.8 | 13.8 | 29.6 | 29.6 | 15.5 | 15.5 | 33.9 | 33.9 | 9.3 | 9.3 | 16.3 | 16.3 | 13.7 | 13.7 | 6.0 | 6.0 | 9.6 | 9.6 | 10.6 | 10.6 | 7.1 | 7.1 | 3.0 | 3.0 | 2.3 | 2.3 | 8.7 | 8.7 | 4.2 | 4.2 | 1.3 |
Dług netto | (10.8) | (5.5) | (3.5) | (12.7) | (16.1) | (16.1) | (10.6) | (10.6) | (8.2) | (8.2) | (10.3) | (10.3) | (31.4) | (31.4) | (13.8) | (13.8) | (29.6) | (29.6) | (15.5) | (15.5) | (33.9) | (33.9) | (9.3) | (9.3) | (16.3) | (16.3) | (13.7) | (13.7) | (6.0) | (6.0) | (9.6) | (9.6) | (10.6) | (10.4) | (7.1) | (7.0) | (3.0) | (2.9) | (2.3) | (2.3) | (8.7) | (8.6) | (4.2) | (4.2) | (1.3) |
Ticker | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF | IIF |
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 | USD | USD | USD |