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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 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 | 2024 | 2025 |
Kwartał | Q4 | Q1 | 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 |
Aktywa | 18.5 | 0.0 | 18.5 | 37.9 | 0.0 | 28.7 | 27.4 | 138.2 | 132.8 | 134.4 | 133.7 | 133.1 | 122.3 | 120.9 | 119.0 | 119.7 | 117.2 | 207.3 | 310.8 | 306.2 | 282.9 | 276.2 | 497.2 | 511.7 | 478.5 | 485.2 | 480.2 | 463.0 | 428.7 | 435.7 | 440.4 | 448.2 | 421.7 | 429.5 | 439.8 | 433.1 | 909.8 | 919.2 | 909.7 | 931.4 | 926.1 |
Aktywa trwałe | 3.0 | (8.6) | 4.6 | 5.0 | (25.2) | 8.2 | 9.5 | 19.5 | 26.2 | 10.6 | 10.9 | 13.5 | 10.8 | 11.3 | 12.3 | 13.2 | 23.9 | 112.3 | 125.3 | 133.4 | 128.5 | 129.7 | 131.3 | 133.9 | 142.4 | 149.7 | 155.1 | 157.4 | 142.4 | 150.9 | 154.5 | 159.4 | 167.8 | 187.3 | 205.5 | 202.3 | 222.3 | 241.7 | 281.8 | 285.6 | 290.1 |
Rzeczowe aktywa trwałe netto | 0.8 | 0.0 | 2.0 | 2.0 | 0.0 | 2.7 | 3.4 | 4.7 | 5.5 | 6.2 | 6.2 | 6.2 | 6.9 | 7.6 | 8.2 | 9.2 | 19.4 | 106.9 | 109.8 | 116.6 | 117.7 | 118.0 | 119.0 | 119.0 | 126.7 | 134.6 | 139.5 | 140.5 | 122.4 | 129.9 | 133.5 | 136.3 | 141.5 | 147.8 | 157.6 | 153.4 | 160.3 | 164.4 | 168.0 | 172.7 | 177.0 |
Wartość firmy | 0.9 | 0.0 | 0.9 | 0.9 | 0.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
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 |
Wartość firmy i wartości niematerialne i prawne | 0.9 | 0.0 | 0.9 | 0.9 | 0.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
Należności netto | 5.9 | 0.0 | 5.1 | 5.6 | 0.0 | 9.2 | 9.3 | 9.4 | 11.0 | 10.9 | 12.0 | 13.0 | 17.2 | 19.1 | 20.5 | 22.0 | 28.3 | 29.1 | 25.0 | 23.9 | 24.2 | 22.9 | 29.0 | 29.9 | 60.0 | 63.4 | 52.8 | 46.4 | 55.3 | 57.4 | 60.5 | 49.9 | 49.6 | 51.1 | 50.1 | 61.5 | 89.7 | 85.5 | 77.4 | 79.9 | 80.6 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.0 | 16.4 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.0 | 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 | 3.0 | 3.0 | 3.0 | 11.4 | 26.4 | 59.1 | 61.9 | 62.7 |
Aktywa obrotowe | 15.5 | 8.6 | 13.9 | 32.8 | 25.2 | 20.6 | 17.8 | 118.6 | 106.6 | 123.8 | 122.8 | 119.6 | 111.5 | 109.7 | 106.7 | 106.5 | 93.3 | 95.0 | 185.5 | 172.8 | 154.4 | 146.5 | 365.9 | 377.8 | 336.1 | 335.6 | 325.2 | 305.5 | 286.4 | 284.8 | 285.8 | 288.8 | 253.9 | 242.1 | 234.3 | 230.8 | 687.5 | 677.5 | 627.9 | 645.8 | 636.0 |
Środki pieniężne i Inwestycje | 8.6 | 8.6 | 7.1 | 25.2 | 25.2 | 9.0 | 5.8 | 106.0 | 93.0 | 109.8 | 107.4 | 102.4 | 90.7 | 85.9 | 81.2 | 78.3 | 58.7 | 59.4 | 152.7 | 140.6 | 121.8 | 114.9 | 327.2 | 335.2 | 262.3 | 255.7 | 256.8 | 239.1 | 208.8 | 204.5 | 203.5 | 213.1 | 176.3 | 164.7 | 158.5 | 133.8 | 569.1 | 561.5 | 522.0 | 535.6 | 520.6 |
Zapasy | 0.8 | 0.0 | 1.1 | 1.1 | 0.0 | 1.5 | 1.7 | 1.4 | 1.2 | 1.2 | 1.3 | 1.7 | 1.9 | 2.2 | 2.3 | 2.1 | 2.5 | 2.8 | 3.5 | 4.0 | 4.2 | 5.0 | 5.1 | 5.3 | 6.9 | 9.3 | 10.0 | 10.3 | 12.4 | 14.4 | 14.5 | 15.2 | 16.4 | 14.5 | 13.6 | 14.0 | 14.9 | 15.4 | 15.0 | 14.0 | 14.3 |
Inwestycje krótkoterminowe | 0.0 | 17.2 | 0.0 | 0.0 | 50.4 | 0.0 | 0.0 | 54.4 | 77.4 | 93.6 | 87.0 | 93.7 | 74.3 | 66.7 | 63.8 | 58.3 | 30.5 | 43.2 | 118.1 | 120.1 | 65.3 | 33.2 | 231.9 | 246.6 | 124.9 | 116.8 | 89.4 | 111.6 | 114.0 | 103.2 | 132.3 | 134.3 | 123.5 | 103.2 | 111.0 | 97.6 | 48.7 | 10.9 | 2.5 | 116.0 | 145.3 |
Środki pieniężne i inne aktywa pieniężne | 8.6 | (8.6) | 7.1 | 25.2 | (25.2) | 9.0 | 5.8 | 51.6 | 15.6 | 16.2 | 20.4 | 8.7 | 16.5 | 19.2 | 17.3 | 20.0 | 28.2 | 16.2 | 34.6 | 20.5 | 56.5 | 81.7 | 95.3 | 88.6 | 137.4 | 138.9 | 167.4 | 127.6 | 94.8 | 101.3 | 71.2 | 78.8 | 52.8 | 61.6 | 47.5 | 36.2 | 520.4 | 550.6 | 519.5 | 419.6 | 375.3 |
Należności krótkoterminowe | 1.2 | 0.0 | 0.7 | 1.5 | 0.0 | 1.6 | 1.6 | 2.1 | 1.4 | 2.7 | 2.1 | 2.4 | 1.5 | 2.7 | 1.9 | 2.3 | 2.0 | 3.6 | 4.2 | 8.2 | 5.5 | 5.0 | 3.8 | 4.4 | 5.2 | 8.9 | 4.9 | 10.5 | 5.4 | 6.0 | 7.4 | 7.5 | 9.8 | 7.2 | 7.2 | 5.5 | 8.4 | 13.4 | 7.6 | 7.2 | 11.9 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 1.5 | 1.5 | 1.5 | 0.0 | 0.0 | 0.0 | 10.1 | 14.8 | 16.1 | 9.9 | 21.0 | 24.1 | 27.1 | 19.8 | 21.4 | 26.3 | 33.1 | 22.8 | 23.0 | 23.0 | 25.8 | 13.0 | 14.0 | 28.2 | 30.1 | 30.3 | 15.3 | 30.8 | 31.0 | 15.9 | 16.1 |
Zobowiązania krótkoterminowe | 4.9 | 0.0 | 6.3 | 8.8 | 0.0 | 8.0 | 9.3 | 13.2 | 10.7 | 15.2 | 16.0 | 20.9 | 16.9 | 19.7 | 22.3 | 30.2 | 28.5 | 35.7 | 44.7 | 52.1 | 42.8 | 47.3 | 55.9 | 65.7 | 59.4 | 73.0 | 82.8 | 87.9 | 61.8 | 70.4 | 83.6 | 89.1 | 81.9 | 89.4 | 102.3 | 107.4 | 96.8 | 97.9 | 100.1 | 110.9 | 111.3 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.4 | 0.8 | 0.9 | 1.0 | 0.6 | 0.9 | 1.2 | 1.1 | 0.6 | 1.2 | 1.2 | 1.3 | 1.2 | 0.9 | 1.3 | 1.1 | 1.2 | 0.9 | 0.9 | 1.4 | 2.5 | 2.4 | 3.0 | 2.9 | 3.0 | 3.0 | 3.1 | 3.5 | 3.7 | 3.4 | 3.3 | 3.1 | 3.1 | 3.0 | 2.9 | 3.3 |
Zobowiązania długoterminowe | 6.4 | 0.0 | 6.6 | 130.7 | 0.0 | 132.0 | 133.0 | 32.4 | 32.8 | 31.8 | 32.2 | 32.7 | 32.8 | 32.8 | 32.8 | 35.1 | 38.9 | 123.0 | 122.0 | 118.7 | 115.1 | 111.0 | 106.8 | 104.5 | 109.5 | 105.8 | 101.6 | 95.6 | 122.1 | 120.6 | 117.6 | 119.3 | 118.0 | 116.2 | 117.7 | 115.7 | 722.6 | 722.1 | 737.8 | 729.6 | 728.1 |
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 |
Zobowiązania długoterminowe | 6.4 | 0.0 | 6.6 | 130.7 | 0.0 | 132.0 | 133.0 | 32.4 | 32.8 | 31.8 | 32.2 | 32.7 | 32.8 | 32.8 | 32.8 | 35.1 | 38.9 | 123.0 | 122.0 | 118.7 | 115.1 | 111.0 | 106.8 | 104.5 | 109.5 | 105.8 | 101.6 | 95.6 | 122.1 | 120.6 | 117.6 | 119.3 | 118.0 | 116.2 | 117.7 | 115.7 | 722.6 | 722.1 | 737.8 | 729.6 | 728.1 |
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 | 9.0 | 95.5 | 95.1 | 93.7 | 93.1 | 92.0 | 90.7 | 89.5 | 94.1 | 95.3 | 97.3 | 96.4 | 97.8 | 96.2 | 94.4 | 96.1 | 96.0 | 94.3 | 96.8 | 94.9 | 92.9 | 91.6 | 89.5 | 0.0 | 0.0 |
Zobowiązania ogółem | 11.2 | 0.0 | 12.9 | 139.5 | 0.0 | 140.0 | 142.3 | 45.6 | 43.5 | 47.0 | 48.3 | 53.6 | 49.7 | 52.5 | 55.0 | 65.3 | 67.5 | 158.7 | 166.7 | 170.8 | 158.0 | 158.3 | 162.7 | 170.1 | 168.9 | 178.8 | 184.4 | 183.5 | 183.9 | 191.0 | 201.2 | 208.4 | 199.9 | 205.6 | 220.0 | 223.0 | 819.5 | 820.0 | 837.9 | 840.5 | 839.4 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (83.5) | 0.0 | (98.6) | (106.3) | 0.0 | (116.8) | (120.9) | (127.2) | (132.5) | (138.9) | (145.4) | (156.6) | (166.4) | (178.6) | (188.8) | (203.5) | (211.5) | (223.0) | (241.6) | (260.4) | (269.9) | (290.4) | (295.0) | (304.7) | (332.5) | (349.8) | (373.6) | (406.0) | (456.7) | (480.6) | (502.0) | (522.2) | (561.3) | (579.8) | (606.9) | (645.6) | (691.3) | (711.4) | (757.6) | (758.9) | (789.6) |
Kapitał własny | 7.3 | 7.3 | 5.6 | (101.6) | (1.6) | (111.3) | (114.9) | 92.6 | 89.3 | 87.4 | 85.4 | 79.6 | 72.6 | 68.5 | 64.0 | 54.4 | 49.7 | 48.6 | 144.0 | 135.4 | 125.0 | 117.9 | 334.5 | 341.6 | 309.6 | 306.4 | 295.8 | 279.5 | 244.8 | 244.6 | 239.2 | 239.8 | 221.8 | 223.9 | 219.8 | 210.1 | 90.3 | 99.2 | 71.8 | 90.9 | 86.7 |
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 |
Pasywa | 18.5 | 7.3 | 18.5 | 37.9 | (1.6) | 28.7 | 27.4 | 138.2 | 132.8 | 134.4 | 133.7 | 133.1 | 122.3 | 120.9 | 119.0 | 119.7 | 117.2 | 207.3 | 310.8 | 306.2 | 282.9 | 276.2 | 497.2 | 511.7 | 478.5 | 485.2 | 480.2 | 463.0 | 428.7 | 435.7 | 440.4 | 448.2 | 421.7 | 429.5 | 439.8 | 433.1 | 909.8 | 919.2 | 909.7 | 931.4 | 926.1 |
Inwestycje | 0.0 | 17.2 | 0.0 | 0.0 | 50.4 | 0.0 | 0.0 | 65.4 | 93.8 | 93.6 | 87.0 | 96.7 | 74.3 | 66.7 | 63.8 | 58.3 | 30.5 | 43.2 | 127.1 | 128.1 | 65.3 | 33.2 | 231.9 | 246.6 | 124.9 | 116.8 | 89.4 | 111.6 | 114.0 | 103.2 | 132.3 | 134.3 | 123.5 | 103.2 | 111.0 | 100.6 | 60.0 | 37.3 | 61.6 | 177.9 | 208.1 |
Dług | 6.3 | 0.0 | 6.3 | 30.6 | 0.0 | 31.4 | 31.8 | 32.2 | 32.7 | 33.1 | 33.5 | 34.0 | 34.0 | 32.6 | 32.6 | 34.9 | 44.0 | 130.4 | 130.1 | 128.6 | 128.1 | 126.9 | 125.7 | 122.5 | 124.2 | 122.5 | 121.6 | 117.7 | 132.8 | 131.2 | 129.3 | 131.0 | 131.0 | 129.3 | 131.7 | 129.8 | 737.0 | 736.5 | 735.4 | 736.9 | 735.5 |
Środki pieniężne i inne aktywa pieniężne | 8.6 | (8.6) | 7.1 | 25.2 | (25.2) | 9.0 | 5.8 | 51.6 | 15.6 | 16.2 | 20.4 | 8.7 | 16.5 | 19.2 | 17.3 | 20.0 | 28.2 | 16.2 | 34.6 | 20.5 | 56.5 | 81.7 | 95.3 | 88.6 | 137.4 | 138.9 | 167.4 | 127.6 | 94.8 | 101.3 | 71.2 | 78.8 | 52.8 | 61.6 | 47.5 | 36.2 | 520.4 | 550.6 | 519.5 | 419.6 | 375.3 |
Dług netto | (2.4) | 8.6 | (0.8) | 5.3 | 25.2 | 22.4 | 26.0 | (19.4) | 17.1 | 16.8 | 13.1 | 25.3 | 17.6 | 13.3 | 15.2 | 14.9 | 15.7 | 114.3 | 95.4 | 108.1 | 71.5 | 45.2 | 30.4 | 33.8 | (13.1) | (16.4) | (45.8) | (9.9) | 38.0 | 29.9 | 58.1 | 52.2 | 78.2 | 67.7 | 84.3 | 93.7 | 216.6 | 186.0 | 215.8 | 317.3 | 360.2 |
Ticker | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC | IRTC |
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 |