Kwartał |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q2 |
Q1 |
Q4 |
Q3 |
Q3 |
Rok |
2024 |
2024 |
2023 |
2023 |
2023 |
2023 |
2022 |
2022 |
2022 |
2022 |
2021 |
2021 |
2021 |
2021 |
2020 |
2020 |
2020 |
2020 |
2019 |
2019 |
2019 |
2019 |
2018 |
2018 |
2018 |
2018 |
2017 |
2017 |
2017 |
2017 |
2016 |
2016 |
2016 |
2016 |
2015 |
2015 |
2015 |
2015 |
2014 |
2014 |
2024 |
Przepływy pieniężne z działalności operacyjnej (mln) |
0.00 |
0.00 |
-115.85 |
15.40 |
3.90 |
7.36 |
18.26 |
-9.88 |
16.91 |
6.19 |
19.67 |
-7.77 |
-5.64 |
-6.02 |
-37.52 |
20.96 |
-7.80 |
-26.53 |
-4.46 |
7.69 |
-19.08 |
-14.04 |
14.42 |
-0.67 |
0.92 |
-1.09 |
-2.52 |
1.04 |
11.93 |
-13.66 |
-27.22 |
-15.91 |
-0.25 |
-6.15 |
-2.00 |
11.51 |
-3.16 |
-9.48 |
38.94 |
-9.21 |
0.00 |
Amortyzacja |
0.00 |
0.00 |
2.96 |
2.91 |
2.99 |
3.05 |
2.92 |
3.07 |
3.15 |
3.29 |
3.15 |
2.45 |
2.23 |
2.21 |
2.14 |
2.06 |
1.99 |
2.04 |
1.76 |
2.07 |
2.12 |
2.26 |
2.05 |
0.48 |
0.92 |
0.88 |
1.22 |
1.22 |
1.17 |
1.16 |
1.18 |
1.22 |
1.23 |
1.22 |
1.40 |
1.43 |
1.48 |
1.48 |
1.41 |
1.39 |
0.00 |
Zysk netto |
1.67 |
1.16 |
-4.56 |
1.28 |
4.39 |
0.60 |
-10.43 |
1.07 |
-1.88 |
-1.62 |
-3.79 |
-7.87 |
40.93 |
-6.40 |
-11.42 |
-1.46 |
4.06 |
-1.57 |
-7.55 |
12.09 |
-7.32 |
-4.41 |
-4.28 |
-6.52 |
1.37 |
3.73 |
5.45 |
1.92 |
-11.56 |
-24.15 |
-8.83 |
-0.57 |
2.79 |
0.09 |
0.77 |
2.34 |
5.43 |
6.13 |
1.67 |
13.53 |
-4.11 |
Zmiana w kapitale pracującym |
0.00 |
0.00 |
-117.31 |
7.11 |
-6.84 |
2.35 |
23.77 |
-13.86 |
14.75 |
7.18 |
18.37 |
-2.37 |
-2.27 |
13.63 |
-35.46 |
18.63 |
-6.58 |
-24.35 |
-7.85 |
5.68 |
-19.28 |
-17.40 |
-4.40 |
0.80 |
-0.49 |
-0.53 |
-7.71 |
-2.61 |
12.21 |
6.42 |
-33.88 |
-17.69 |
-6.83 |
-11.49 |
-10.83 |
6.66 |
-9.09 |
-13.92 |
35.84 |
-11.76 |
0.00 |
Przepływy pieniężne z działalności inwestycyjnej (mln) |
0.00 |
0.00 |
77.56 |
-12.67 |
-15.01 |
-19.64 |
-5.81 |
-5.81 |
-6.70 |
-16.72 |
-7.85 |
13.98 |
4.95 |
11.13 |
4.90 |
-4.03 |
38.82 |
11.46 |
0.17 |
16.86 |
14.53 |
-0.30 |
-0.26 |
-0.06 |
3.37 |
-3.99 |
-5.74 |
5.09 |
0.44 |
2.91 |
-7.21 |
1.31 |
6.55 |
0.32 |
6.39 |
-10.55 |
0.14 |
-1.91 |
-55.14 |
2.48 |
0.00 |
CAPEX |
0.00 |
0.00 |
-0.20 |
-11.74 |
-0.80 |
-0.63 |
-1.87 |
-0.15 |
-0.84 |
-0.96 |
-4.14 |
-6.56 |
1.77 |
-10.21 |
-16.20 |
-1.93 |
-0.06 |
-0.00 |
0.38 |
-0.46 |
-0.21 |
-0.30 |
-0.27 |
-0.56 |
-0.10 |
-0.29 |
0.52 |
-0.83 |
0.35 |
-1.51 |
-2.01 |
-2.88 |
-1.34 |
-0.06 |
-0.38 |
-0.12 |
-0.06 |
-0.27 |
-52.14 |
-0.52 |
0.00 |
Akwizycja |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
-0.03 |
0.80 |
-3.11 |
19.94 |
0.05 |
23.76 |
0.58 |
26.68 |
4.18 |
11.46 |
-0.21 |
32.06 |
0.00 |
0.00 |
0.06 |
0.57 |
0.01 |
-3.70 |
0.00 |
0.00 |
0.00 |
0.00 |
-6.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.00 |
-0.10 |
0.00 |
Przepływy pieniężne z działalności finansowej (mln) |
0.00 |
0.00 |
-6.26 |
10.45 |
2.89 |
-1.36 |
-5.25 |
3.21 |
-2.01 |
-0.28 |
-1.88 |
2.38 |
0.25 |
0.00 |
152.22 |
-0.14 |
-34.08 |
8.45 |
-5.95 |
-2.51 |
1.47 |
-2.82 |
-1.67 |
2.17 |
-2.74 |
-3.07 |
9.40 |
-10.06 |
-7.12 |
0.48 |
43.54 |
-1.42 |
0.21 |
2.50 |
0.02 |
0.02 |
-3.26 |
0.64 |
-6.29 |
44.73 |
0.00 |
Spłata długu |
0.00 |
0.00 |
0.00 |
0.00 |
2.89 |
0.00 |
0.00 |
4.15 |
0.00 |
0.50 |
0.53 |
2.38 |
0.25 |
0.00 |
-28.51 |
-0.00 |
-33.83 |
8.45 |
-6.74 |
-1.28 |
1.47 |
0.00 |
-18.88 |
2.17 |
-2.74 |
-19.19 |
-6.04 |
-6.44 |
1.02 |
1.64 |
42.80 |
0.00 |
0.00 |
0.00 |
0.80 |
0.00 |
-5.69 |
13.00 |
-7.15 |
0.00 |
0.00 |
Dywidenda |
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 |
Należności |
0.00 |
0.00 |
-123.40 |
5.42 |
0.15 |
6.28 |
-0.03 |
-11.82 |
-14.31 |
5.20 |
-6.83 |
2.23 |
-6.86 |
8.92 |
1.08 |
19.60 |
-6.97 |
5.54 |
-3.30 |
-20.26 |
1.43 |
-17.99 |
-4.66 |
-16.72 |
-48.47 |
12.34 |
3.11 |
-6.10 |
-1.43 |
-1.40 |
-7.63 |
-0.32 |
-0.79 |
-32.23 |
26.34 |
-5.21 |
-1.23 |
-12.84 |
-1.74 |
5.23 |
0.00 |
Zobowiązania |
0.00 |
0.00 |
4.82 |
13.29 |
14.63 |
6.10 |
15.80 |
14.04 |
29.66 |
3.09 |
6.29 |
-3.07 |
-0.70 |
-0.34 |
-15.35 |
-15.36 |
2.29 |
-2.58 |
-0.94 |
11.00 |
-22.21 |
22.59 |
35.71 |
60.37 |
22.00 |
19.32 |
13.71 |
28.06 |
15.03 |
9.99 |
71.91 |
1.82 |
21.45 |
16.98 |
-13.17 |
-9.75 |
22.82 |
31.92 |
-9.82 |
1.83 |
0.00 |
Emisja akcji |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.76 |
0.00 |
0.00 |
0.00 |
158.24 |
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 |
0.20 |
67.09 |
0.00 |
Wykup akcji |
0.00 |
0.00 |
-0.51 |
0.00 |
0.00 |
0.00 |
-2.99 |
-0.92 |
-2.00 |
-1.58 |
-2.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.49 |
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 |
Środki na początek okresu |
0.00 |
93.63 |
134.86 |
123.64 |
138.08 |
151.04 |
139.88 |
159.33 |
158.22 |
168.68 |
156.77 |
148.19 |
147.20 |
142.52 |
24.16 |
6.68 |
9.75 |
16.51 |
26.05 |
5.18 |
8.46 |
22.35 |
10.45 |
9.49 |
8.53 |
16.11 |
3.56 |
7.41 |
2.04 |
12.24 |
3.69 |
19.53 |
13.45 |
16.74 |
11.69 |
9.46 |
15.64 |
26.38 |
49.50 |
11.29 |
0.00 |
Środki na koniec okresu |
0.00 |
93.63 |
93.63 |
134.86 |
123.64 |
138.08 |
151.04 |
139.88 |
159.33 |
158.22 |
168.68 |
156.77 |
148.19 |
147.20 |
142.52 |
24.16 |
6.68 |
9.75 |
16.51 |
26.05 |
5.18 |
8.46 |
22.35 |
10.45 |
9.49 |
8.53 |
4.89 |
3.56 |
7.41 |
2.04 |
12.24 |
3.69 |
19.53 |
13.45 |
16.74 |
11.69 |
9.46 |
15.64 |
26.38 |
49.50 |
0.00 |
Wolne przepływy FCF |
0.00 |
0.00 |
-116.04 |
3.65 |
3.10 |
6.73 |
16.39 |
-10.03 |
16.07 |
5.23 |
15.53 |
-14.33 |
-3.87 |
-16.22 |
-53.71 |
19.03 |
-7.86 |
-26.53 |
-4.09 |
7.23 |
-19.29 |
-14.34 |
14.15 |
-1.23 |
0.83 |
-1.38 |
-1.99 |
0.21 |
12.28 |
-15.18 |
-29.22 |
-18.79 |
-1.58 |
-6.21 |
-2.38 |
11.40 |
-3.22 |
-9.75 |
-13.20 |
-9.73 |
0.00 |