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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2011 | 2012 | 2013 | 2013 | 2014 | 2014 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 |
Kwartał | Q4 | Q3 | Q2 | Q4 | Q2 | Q4 | Q2 | Q1 | Q2 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 |
Aktywa | 36 547.4 | 41 767.5 | 47 827.8 | 59 980.2 | 56 856.7 | 54 797.7 | 60 475.6 | 77 129.7 | 69 514.1 | 70 327.3 | 70 415.2 | 0.0 | 76 253.4 | 76 672.1 | 75 910.9 | 75 047.3 | 74 796.0 | 74 604.5 | 76 923.6 | 78 973.3 | 80 260.8 | 84 129.5 | 87 284.1 | 90 458.4 | 92 475.9 | 97 305.5 | 106 530.3 |
Aktywa trwałe | 26 067.9 | 28 783.4 | 34 041.9 | 40 128.0 | 43 236.1 | 41 917.2 | 51 656.0 | 62 025.2 | 55 586.3 | 58 254.6 | 59 413.1 | 0.0 | 64 304.0 | 64 214.2 | 64 563.7 | 63 983.1 | 63 839.8 | 64 150.6 | 65 997.8 | 67 051.8 | 68 475.2 | 70 085.6 | 73 378.2 | 75 092.3 | 76 807.7 | 79 725.4 | 83 168.0 |
Rzeczowe aktywa trwałe netto | 24 966.5 | 0.0 | 31 805.8 | 38 465.2 | 41 746.2 | 39 397.3 | 49 442.1 | 60 925.4 | 53 942.7 | 56 887.8 | 58 399.2 | 0.0 | 63 283.3 | 63 563.8 | 63 806.3 | 63 340.4 | 63 202.6 | 63 487.8 | 65 290.3 | 66 398.4 | 67 848.6 | 69 478.2 | 72 756.0 | 74 464.0 | 76 191.9 | 79 088.4 | 82 296.9 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 280.8 | 0.0 | 123.8 | 104.4 | 0.0 | 159.7 | 223.8 | 325.9 | 0.0 | 283.2 | 256.2 | 304.6 | 275.6 | 245.8 | 210.1 | 260.2 | 0.0 | 220.8 | 192.0 | 202.6 | 162.0 | 155.8 | 185.1 | 424.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 10.0 | 254.2 | 280.8 | 274.3 | 123.8 | 104.4 | 31.2 | 159.7 | 223.8 | 325.9 | 0.0 | 283.2 | 256.2 | 304.6 | 275.6 | 245.8 | 210.1 | 260.2 | 239.9 | 220.8 | 192.0 | 202.6 | 162.0 | 155.8 | 185.1 | 424.0 |
Należności netto | 2 924.7 | 2 960.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8 340.4 | 0.0 | 0.0 | 0.0 | 0.0 | 8 296.9 | 0.0 | 0.0 | 7 058.0 | 6 541.0 | 6 921.6 | 6 269.5 | 6 933.9 | 6 474.9 | 7 558.9 | 6 232.3 | 6 924.6 | 6 563.9 | 6 833.9 | 5 062.1 |
Inwestycje długoterminowe | 45.7 | 0.0 | 0.0 | 0.0 | 172.1 | 0.0 | 0.0 | 36.0 | 343.5 | 362.8 | 391.1 | 0.0 | 13.0 | 0.0 | 332.5 | 12.6 | 8.9 | 9.4 | 9.0 | 8.8 | 12.7 | 0.0 | 0.0 | 51.6 | 0.0 | 0.0 | 0.0 |
Aktywa obrotowe | 10 479.5 | 12 984.2 | 13 785.9 | 19 852.1 | 13 620.3 | 12 880.5 | 8 819.6 | 15 104.4 | 13 919.3 | 12 072.7 | 11 002.1 | 0.0 | 11 949.4 | 12 457.9 | 11 347.2 | 11 064.2 | 10 956.2 | 10 453.9 | 10 925.8 | 11 921.4 | 11 785.6 | 14 043.9 | 13 905.9 | 15 366.1 | 15 668.2 | 17 580.1 | 23 362.3 |
Środki pieniężne i Inwestycje | 5 693.0 | 7 275.6 | 8 193.4 | 12 624.4 | 9 612.7 | 7 071.8 | 1 055.6 | 3 851.1 | 3 863.0 | 831.8 | 1 716.1 | 0.0 | 846.4 | 1 022.0 | 752.5 | 849.7 | 1 641.7 | 1 208.0 | 1 984.4 | 1 848.6 | 1 717.6 | 3 745.1 | 4 160.7 | 4 939.1 | 4 825.0 | 7 564.7 | 13 116.7 |
Zapasy | 1 095.4 | 1 935.5 | 1 506.7 | 1 360.4 | 1 524.6 | 1 468.7 | 1 554.8 | 1 564.2 | 1 568.6 | 1 756.1 | 1 944.8 | 0.0 | 2 138.3 | 1 950.1 | 2 014.7 | 2 198.4 | 2 261.1 | 2 088.9 | 2 181.2 | 2 377.9 | 2 324.7 | 2 142.5 | 2 033.6 | 2 205.9 | 2 365.5 | 2 314.5 | 3 813.3 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | (19.6) | 0.0 | 0.0 | 0.0 | (343.5) | (362.8) | (391.1) | 0.0 | (13.0) | 0.0 | (332.5) | (12.6) | (8.9) | (9.4) | (9.0) | 0.0 | (12.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 5 693.0 | 7 275.6 | 8 193.4 | 12 624.4 | 9 612.7 | 7 071.8 | 1 055.6 | 3 851.1 | 3 863.0 | 831.8 | 1 716.1 | 0.0 | 846.4 | 1 022.0 | 752.5 | 849.7 | 1 641.7 | 1 208.0 | 1 984.4 | 1 848.6 | 1 717.6 | 3 745.1 | 4 160.7 | 4 939.1 | 4 825.0 | 7 564.7 | 13 116.7 |
Należności krótkoterminowe | 5 739.1 | 0.0 | 10 416.1 | 9 101.8 | 9 713.7 | 7 814.2 | 7 548.1 | 6 632.8 | 6 648.2 | 5 069.8 | 5 120.4 | 0.0 | 5 654.0 | 5 069.7 | 5 864.8 | 5 716.0 | 5 722.5 | 5 458.8 | 6 783.6 | 6 962.4 | 7 309.9 | 6 981.3 | 9 337.7 | 7 834.0 | 7 835.7 | 8 434.5 | 8 619.5 |
Dług krótkoterminowy | 3 704.1 | 4 182.5 | 9 210.8 | 402.7 | 2 004.0 | 2 521.9 | 519.7 | 290.6 | 292.0 | 15 487.1 | 3 827.1 | 0.0 | 1 441.2 | 6 942.8 | 6 755.7 | 6 811.2 | 7 064.0 | 1 846.9 | 6 171.2 | 7 854.8 | 8 192.6 | 7 338.7 | 5 582.4 | 6 967.5 | 8 005.8 | 8 034.8 | 4 308.8 |
Zobowiązania krótkoterminowe | 10 999.5 | 17 888.8 | 21 374.6 | 13 408.0 | 12 354.1 | 16 046.7 | 10 677.0 | 16 530.4 | 15 420.0 | 28 459.6 | 13 700.3 | 0.0 | 12 740.0 | 16 690.1 | 18 476.6 | 19 209.6 | 19 500.0 | 15 548.0 | 19 930.9 | 22 259.1 | 24 328.0 | 23 573.7 | 24 566.6 | 26 005.6 | 27 312.0 | 28 052.0 | 26 651.4 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5 694.6 | 2 596.5 | 8 036.1 | 8 467.5 | 3 694.4 | 3 177.3 | 0.0 | 4 082.0 | 2 501.3 | 3 603.7 | 6 519.2 | 6 522.8 | 7 980.7 | 1 991.9 | 1 835.8 | 2 570.4 | 0.0 | 0.0 | 3 825.5 | 8 018.1 | 8 223.2 | 0.0 |
Zobowiązania długoterminowe | 11 770.0 | 11 837.9 | 7 306.8 | 18 405.8 | 17 024.7 | 16 645.6 | 22 631.3 | 25 060.5 | 25 521.6 | 13 362.2 | 22 052.0 | 0.0 | 31 127.9 | 26 456.1 | 24 625.1 | 22 856.2 | 22 273.3 | 24 444.9 | 21 546.1 | 19 763.4 | 18 804.9 | 19 530.2 | 22 387.3 | 21 062.9 | 19 433.4 | 19 575.3 | 30 005.2 |
Rezerwy z tytułu odroczonego podatku | 149.2 | 137.6 | 1.0 | 0.0 | 0.0 | 1 566.2 | 1 867.5 | 221.9 | 1 668.5 | 616.9 | (12 267.5) | 0.0 | 0.3 | 40.8 | 0.8 | 3.5 | 1.3 | 2.1 | 2.2 | 2.6 | 159.7 | 332.0 | 393.3 | 739.1 | 942.1 | 1 086.4 | 0.0 |
Zobowiązania długoterminowe | 11 770.0 | 11 837.9 | 7 306.8 | 18 405.8 | 17 024.7 | 16 645.6 | 22 631.3 | 25 060.5 | 25 521.6 | 13 362.2 | 22 052.0 | 0.0 | 31 127.9 | 26 456.1 | 24 625.1 | 22 856.2 | 22 273.3 | 24 444.9 | 21 546.1 | 19 763.4 | 18 804.9 | 19 530.2 | 22 387.3 | 21 062.9 | 19 433.4 | 19 575.3 | 30 005.2 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 170.9 | 174.5 | 0.0 | 6 854.9 | 7 529.8 | 6 097.3 | 5 386.2 | 5 302.7 | 4 993.9 | 4 943.2 | 3 319.4 | 4 390.8 | 4 212.9 | 1 492.1 | 2 169.8 | 3 389.1 | 2 957.9 | 2 585.3 |
Zobowiązania ogółem | 22 769.5 | 29 726.7 | 28 681.4 | 31 813.8 | 29 378.7 | 32 692.3 | 33 308.3 | 41 591.0 | 40 941.6 | 41 821.8 | 35 752.2 | 0.0 | 43 867.9 | 43 146.2 | 43 101.8 | 42 065.8 | 41 773.3 | 39 992.9 | 41 477.0 | 42 022.5 | 43 132.9 | 43 103.9 | 46 953.9 | 47 068.5 | 46 745.4 | 47 627.3 | 56 656.6 |
Kapitał (fundusz) podstawowy | 9 746.1 | 9 746.1 | 20 809.9 | 28 286.8 | 28 286.8 | 28 286.8 | 28 286.8 | 30 379.3 | 28 286.8 | 30 379.3 | 30 379.3 | 0.0 | 30 379.3 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 | 33 465.8 |
Zyski zatrzymane | (7 524.1) | (9 317.9) | (6 466.6) | (6 345.9) | (7 053.6) | (12 400.5) | (9 443.6) | (12 345.9) | (8 025.8) | (8 113.3) | (4 862.4) | 0.0 | (7 127.1) | (5 999.4) | (6 739.2) | (6 600.9) | (6 880.1) | (5 586.7) | (4 874.7) | (3 805.0) | (3 713.5) | (652.7) | (2 052.0) | 96.2 | 1 250.8 | 4 380.0 | 4 000.0 |
Kapitał własny | 13 778.0 | 12 040.8 | 19 146.4 | 28 166.4 | 27 477.9 | 22 105.4 | 27 167.2 | 35 538.7 | 28 572.5 | 28 505.5 | 34 662.9 | 0.0 | 32 385.5 | 33 525.9 | 32 809.1 | 32 981.5 | 33 022.7 | 34 611.7 | 35 446.6 | 36 950.8 | 37 127.9 | 41 025.6 | 40 330.2 | 43 389.9 | 45 730.5 | 49 678.2 | 49 873.7 |
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 |
Pasywa | 36 547.4 | 41 767.5 | 47 827.8 | 59 980.2 | 56 856.7 | 54 797.7 | 60 475.6 | 77 129.7 | 69 514.1 | 70 327.3 | 70 415.2 | 0.0 | 76 253.4 | 76 672.1 | 75 910.9 | 75 047.3 | 74 796.0 | 74 604.5 | 76 923.6 | 78 973.3 | 80 260.8 | 84 129.5 | 87 284.1 | 90 458.4 | 92 475.9 | 97 305.5 | 106 530.3 |
Inwestycje | 45.7 | 27 373.7 | 155.6 | 0.0 | 152.5 | 0.0 | 292.8 | 36.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.8 | 0.0 | 0.0 | 0.0 | 51.6 | 0.0 | 0.0 | 0.0 |
Dług | 15 265.4 | 15 636.6 | 15 927.8 | 17 639.7 | 17 641.0 | 17 421.9 | 21 194.1 | 17 075.4 | 24 076.8 | 27 064.0 | 24 148.9 | 0.0 | 29 924.5 | 30 726.1 | 29 534.1 | 28 454.1 | 27 809.6 | 24 713.1 | 25 913.7 | 25 679.6 | 25 086.1 | 24 419.1 | 24 888.3 | 22 864.3 | 21 724.7 | 21 294.0 | 21 049.7 |
Środki pieniężne i inne aktywa pieniężne | 5 693.0 | 7 275.6 | 8 193.4 | 12 624.4 | 9 612.7 | 7 071.8 | 1 055.6 | 3 851.1 | 3 863.0 | 831.8 | 1 716.1 | 0.0 | 846.4 | 1 022.0 | 752.5 | 849.7 | 1 641.7 | 1 208.0 | 1 984.4 | 1 848.6 | 1 717.6 | 3 745.1 | 4 160.7 | 4 939.1 | 4 825.0 | 7 564.7 | 13 116.7 |
Dług netto | 9 572.4 | 8 361.0 | 7 734.4 | 5 015.3 | 8 028.3 | 10 350.1 | 20 138.5 | 13 224.3 | 20 213.8 | 26 232.2 | 22 432.8 | 0.0 | 29 078.1 | 29 704.2 | 28 781.5 | 27 604.5 | 26 167.9 | 23 505.1 | 23 929.4 | 23 831.0 | 23 368.5 | 20 673.9 | 20 727.6 | 17 925.1 | 16 899.7 | 13 729.4 | 7 933.0 |
Ticker | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME | KUBE.ME |
Waluta | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB |