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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 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 | Q1 | 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 | 0.0 | 545.3 | 530.2 | 563.6 | 663.3 | 614.4 | 594.5 | 623.0 | 663.0 | 667.8 | 687.8 | 728.9 | 770.5 | 773.1 | 852.9 | 894.8 | 1 036.4 | 1 090.6 | 1 165.5 | 1 289.3 | 1 468.6 | 1 546.9 | 1 645.3 | 1 806.3 | 1 898.9 | 2 025.7 | 2 114.6 | 2 198.1 | 2 464.2 | 2 747.1 | 2 997.8 | 3 270.2 | 3 442.5 | 3 504.4 | 3 702.0 | 4 034.7 | 4 732.2 | 4 886.7 | 5 215.0 |
Aktywa trwałe | 0.0 | 347.7 | 371.2 | 8.1 | 543.8 | 546.7 | 96.2 | 512.5 | 104.4 | 87.0 | 110.3 | 119.7 | 132.6 | 105.8 | 141.2 | 156.7 | 163.5 | 147.8 | 205.0 | 1 047.2 | 1 188.2 | 1 261.2 | 4.1 | 6.1 | 3.9 | 1 564.7 | 25.9 | 1 696.9 | 1 876.6 | 2 010.9 | 56.9 | 61.6 | 72.1 | 3 015.5 | 3 137.8 | 3 364.6 | 38.5 | 63.8 | 53.9 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 0.0 | 0.0 | (4.9) | 0.0 | (6.7) | (6.2) | (4.8) | 0.0 | (4.2) | (5.1) | (6.1) | 2.1 | (6.9) | (9.6) | (6.4) | 22.6 | 32.7 | 42.4 | 43.8 | 46.2 | 46.7 | 48.1 | 48.9 | 49.3 | 49.3 | 50.0 | 52.0 | 53.5 | 55.4 | 56.2 | 62.3 | 63.4 | 65.6 | 68.2 | 73.7 | 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 | (109.4) | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 3.5 | 3.5 | 4.6 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 112.9 | 3.5 | 3.5 | 3.5 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 3.5 | 3.5 | 4.6 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 |
Należności netto | 0.0 | 123.1 | 95.7 | 16.7 | 0.0 | 17.0 | 59.3 | 0.0 | 65.6 | 19.8 | 73.6 | 78.5 | 87.4 | 81.0 | 90.3 | 0.0 | 33.4 | 107.1 | 113.6 | 124.0 | 136.0 | 0.0 | 55.2 | 65.7 | 175.7 | 194.0 | 0.0 | 97.3 | 284.9 | 326.2 | 128.8 | 147.1 | 124.1 | 0.0 | 0.0 | 0.0 | 453.6 | 140.0 | 148.6 |
Inwestycje długoterminowe | 0.0 | 344.1 | 367.7 | 402.2 | 416.8 | 429.6 | 420.2 | 431.3 | 458.9 | 479.3 | 517.6 | 526.1 | 569.5 | 568.0 | 605.3 | 656.0 | 782.6 | 807.8 | 902.5 | 1 001.3 | 1 140.9 | 1 211.5 | 1 239.8 | 1 375.8 | 1 494.7 | 1 564.7 | 1 625.8 | 1 643.4 | 1 821.0 | 1 953.9 | 2 169.8 | 2 409.3 | 2 601.8 | 2 952.2 | 3 145.7 | 3 397.1 | 2 106.1 | 3 951.0 | 486.9 |
Aktywa obrotowe | 0.0 | 491.8 | 489.3 | 417.3 | 119.5 | 67.7 | 498.2 | 110.4 | 558.6 | 580.9 | 577.5 | 609.2 | 637.9 | 667.3 | 711.7 | 738.1 | 873.0 | 942.7 | 960.5 | 242.2 | 280.3 | 285.7 | 1 287.5 | 1 418.6 | 1 648.4 | 1 707.1 | 191.4 | 1 711.3 | 2 098.4 | 2 283.9 | 2 259.2 | 300.9 | 2 651.8 | 489.0 | 564.2 | 670.1 | 4 715.7 | 257.0 | 4 006.8 |
Środki pieniężne i Inwestycje | 0.0 | 368.7 | 393.7 | 424.5 | 520.6 | 480.3 | 495.7 | 524.8 | 555.6 | 561.1 | 519.2 | 547.6 | 572.8 | 585.3 | 643.7 | 734.1 | 802.9 | 829.9 | 871.5 | 956.3 | 1 103.6 | 1 158.9 | 1 232.3 | 1 352.9 | 1 432.9 | 1 513.1 | 1 566.4 | 1 624.7 | 1 813.5 | 1 957.7 | 2 157.1 | 2 337.5 | 1 326.1 | 2 844.0 | 1 562.5 | 1 674.9 | 3 578.7 | 116.9 | 3 858.3 |
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 | (315.9) | 0.0 | (211.6) | 0.0 | 0.0 | (330.2) | (330.2) | (628.7) | (2 849.6) | 443.7 | (275.5) | (3 147.6) | (3 415.6) | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 344.1 | 367.7 | 402.2 | 416.8 | 429.6 | 420.2 | 431.3 | 458.9 | 479.3 | 462.5 | 467.9 | 508.0 | 510.3 | 540.8 | 656.0 | 716.6 | 729.5 | 818.9 | 893.4 | 1 024.9 | 1 081.8 | 1 099.8 | 1 224.9 | 1 342.9 | 1 392.1 | 1 462.2 | 1 503.8 | 1 687.3 | 1 801.4 | 1 998.4 | 2 212.5 | 1 163.1 | 197.4 | 247.1 | 302.1 | 1 741.6 | 3.7 | 3 716.3 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 24.5 | 26.0 | 22.2 | 103.8 | 50.8 | 75.6 | 93.4 | 96.7 | 81.7 | 56.7 | 79.7 | 64.7 | 75.1 | 102.9 | 78.1 | 86.3 | 100.4 | 52.6 | 63.0 | 78.7 | 77.1 | 132.5 | 128.0 | 90.0 | 121.0 | 104.2 | 120.9 | 126.2 | 156.3 | 158.6 | 125.1 | 162.9 | 126.7 | 136.1 | 171.0 | 111.7 | 113.2 | 142.0 |
Należności krótkoterminowe | 0.0 | 11.2 | 6.6 | 9.0 | 10.2 | 12.8 | 6.7 | 8.2 | 9.5 | 9.7 | 6.4 | 7.9 | 11.0 | 11.7 | 10.4 | 14.4 | 15.6 | 19.5 | 18.2 | 24.3 | 22.0 | 26.3 | 21.5 | 31.9 | 31.8 | 39.4 | 25.0 | 34.4 | 48.5 | 63.4 | 45.6 | 64.6 | 299.1 | 92.5 | 64.1 | 75.6 | 83.0 | 99.1 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 11.2 | 6.6 | 9.0 | 10.2 | 6.6 | 6.7 | 8.2 | 9.5 | 2.5 | 6.4 | 7.9 | 512.6 | 509.1 | 10.4 | 14.4 | 635.2 | 667.9 | 740.1 | 57.4 | 62.2 | 68.9 | 64.1 | 74.6 | 74.5 | 82.1 | 67.7 | 77.2 | 48.5 | 63.4 | 45.6 | 64.6 | 299.1 | 1 492.6 | 1 620.4 | 1 759.4 | 1 885.3 | 99.1 | 0.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.6 | 0.0 | 0.0 | 0.0 | 2.5 | 0.0 | 0.0 | 0.0 | 7.2 | 0.0 | 0.0 | 0.0 | 3.4 | 0.0 | 0.0 | 0.0 | 4.6 | (586.1) | (636.1) | (686.1) | 2.1 | (819.4) | 43.2 | 59.1 | 57.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 29.6 | 29.6 | 29.7 | 4.9 | 6.6 | 6.7 | 6.2 | 4.8 | 2.5 | 4.2 | 5.1 | 0.0 | 501.9 | 6.9 | 6.1 | 11.2 | 16.7 | 24.1 | 0.1 | 1.2 | 966.0 | 327.1 | 2.6 | 1 223.0 | 82.1 | 1 440.1 | 1 548.5 | 48.5 | 63.4 | 45.6 | 195.9 | 183.8 | 925.0 | 910.7 | 1 018.1 | 1 037.9 | 184.1 | 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 | 0.1 | 1.2 | 4.6 | 243.0 | 2.6 | (58.3) | 29.3 | (73.4) | (50.3) | (3.9) | 22.7 | (9.6) | 189.1 | 0.0 | 31.8 | 642.6 | 739.7 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 29.6 | 29.6 | 29.7 | 4.9 | 6.6 | 6.7 | 6.2 | 4.8 | 2.5 | 4.2 | 5.1 | 0.0 | 501.9 | 6.9 | 6.1 | 11.2 | 16.7 | 24.1 | 0.1 | 1.2 | 966.0 | 327.1 | 2.6 | 1 223.0 | 82.1 | 1 440.1 | 1 548.5 | 48.5 | 63.4 | 45.6 | 195.9 | 183.8 | 925.0 | 910.7 | 1 018.1 | 1 037.9 | 184.1 | 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 |
Zobowiązania ogółem | 0.0 | 431.8 | 409.4 | 433.8 | 453.4 | 404.2 | 378.0 | 396.9 | 431.2 | 429.7 | 447.9 | 481.0 | 512.6 | 509.1 | 564.0 | 586.9 | 646.4 | 684.7 | 764.2 | 833.2 | 934.5 | 970.7 | 1 057.8 | 1 176.6 | 1 239.7 | 1 326.3 | 1 449.0 | 1 564.1 | 1 844.8 | 2 001.7 | 2 182.1 | 2 398.4 | 2 518.8 | 2 417.6 | 2 531.1 | 2 777.5 | 3 297.3 | 3 403.1 | 3 632.0 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.2 |
Zyski zatrzymane | 0.0 | 29.6 | 34.8 | 40.9 | 47.8 | 53.6 | 58.7 | 65.9 | 68.8 | 73.5 | 84.5 | 93.1 | 103.6 | 106.5 | 123.6 | 135.6 | 146.8 | 162.9 | 166.1 | 194.3 | 207.2 | 243.3 | 272.9 | 306.0 | 340.1 | 385.9 | 414.8 | 438.9 | 468.9 | 533.1 | 585.7 | 655.2 | 728.1 | 828.2 | 923.7 | 1 012.8 | 1 123.5 | 0.0 | 1 314.4 |
Kapitał własny | 92.6 | 113.5 | 120.8 | 129.8 | 209.9 | 210.2 | 216.5 | 226.0 | 231.8 | 238.2 | 239.8 | 247.9 | 257.9 | 264.0 | 288.9 | 307.9 | 390.0 | 405.9 | 401.3 | 456.1 | 534.1 | 576.2 | 587.6 | 629.6 | 659.2 | 699.3 | 665.6 | 634.1 | 619.5 | 745.4 | 815.7 | 871.8 | 923.8 | 1 086.8 | 1 171.0 | 1 257.2 | 1 434.9 | 1 483.6 | 1 583.0 |
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 |
Pasywa | 92.6 | 545.3 | 530.2 | 563.6 | 663.3 | 614.4 | 594.5 | 623.0 | 663.0 | 667.8 | 687.8 | 728.9 | 770.5 | 773.1 | 852.9 | 894.8 | 1 036.4 | 1 090.6 | 1 165.5 | 1 289.3 | 1 468.6 | 1 546.9 | 1 645.3 | 1 806.3 | 1 898.9 | 2 025.7 | 2 114.6 | 2 198.1 | 2 464.2 | 2 747.1 | 2 997.8 | 3 270.2 | 3 442.5 | 3 504.4 | 3 702.0 | 4 034.7 | 4 732.2 | 4 886.7 | 5 215.0 |
Inwestycje | 0.0 | 344.1 | 367.7 | 402.2 | 416.8 | 429.6 | 420.2 | 431.3 | 458.9 | 479.3 | 517.6 | 526.1 | 569.5 | 568.0 | 605.3 | 656.0 | 782.6 | 807.8 | 902.5 | 1 001.3 | 1 140.9 | 1 211.5 | 1 239.8 | 1 375.8 | 1 494.7 | 1 564.7 | 1 625.8 | 1 643.4 | 1 821.0 | 2 030.3 | 2 246.3 | 2 428.8 | 2 616.1 | 197.4 | 247.1 | 302.1 | 3 847.7 | 3 954.7 | 4 203.2 |
Dług | 0.0 | 29.6 | 29.6 | 29.7 | 27.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.2 | 16.7 | 24.1 | 33.1 | 40.1 | 42.6 | 42.6 | 42.6 | 42.7 | 42.7 | 42.7 | 42.8 | 123.2 | 195.7 | 195.8 | 195.9 | 183.8 | 183.8 | 183.9 | 184.0 | 184.1 | 184.1 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 24.5 | 26.0 | 22.2 | 103.8 | 50.8 | 75.6 | 93.4 | 96.7 | 81.7 | 56.7 | 79.7 | 64.7 | 75.1 | 102.9 | 78.1 | 86.3 | 100.4 | 52.6 | 63.0 | 78.7 | 77.1 | 132.5 | 128.0 | 90.0 | 121.0 | 104.2 | 120.9 | 126.2 | 156.3 | 158.6 | 125.1 | 162.9 | 126.7 | 136.1 | 171.0 | 111.7 | 113.2 | 142.0 |
Dług netto | 0.0 | 5.1 | 3.7 | 7.4 | (76.5) | (50.8) | (75.6) | (93.4) | (96.7) | (81.7) | (56.7) | (79.7) | (64.7) | (75.1) | (102.9) | (78.1) | (75.1) | (83.7) | (28.5) | (29.9) | (38.6) | (34.5) | (89.9) | (85.4) | (47.3) | (78.3) | (61.4) | (78.1) | (3.1) | 39.5 | 37.2 | 70.8 | 20.8 | 57.2 | 47.8 | 13.0 | 72.4 | 70.9 | 42.2 |
Ticker | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL | KNSL |
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 |