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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 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 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 0.0 | 287.7 | 364.9 | 772.9 | 708.6 | 721.0 | 615.3 | 875.1 | 813.8 | 1 118.4 | 1 040.5 | 1 022.7 | 1 331.0 | 1 331.0 | 1 331.0 | 1 209.4 | 1 930.7 | 1 839.3 | 1 848.6 | 1 775.1 | 1 798.2 | 1 735.8 | 1 670.2 | 1 615.6 |
Aktywa trwałe | (216.2) | 80.6 | 93.7 | 99.5 | 105.9 | 128.1 | 140.2 | 154.3 | 160.4 | 169.6 | 177.8 | 186.8 | 164.2 | 164.2 | 231.8 | 294.0 | 317.8 | 330.5 | 350.8 | 361.3 | 373.4 | 385.8 | 386.2 | 396.9 |
Rzeczowe aktywa trwałe netto | 0.0 | 75.5 | 93.2 | 98.5 | 104.9 | 121.3 | 132.1 | 144.7 | 150.4 | 155.1 | 163.7 | 145.8 | 160.8 | 160.8 | 161.7 | 192.7 | 190.5 | 184.7 | 189.7 | 186.0 | 220.0 | 203.9 | 201.6 | 206.6 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (4.9) | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (93.5) | (119.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Wartości niematerialne i prawne | 0.0 | 5.1 | 0.5 | 1.0 | 1.0 | 7.7 | 4.1 | 4.7 | 5.4 | 4.7 | 4.4 | 4.6 | 3.4 | 3.4 | 68.7 | 95.8 | 121.6 | 140.0 | 155.3 | 169.5 | 2.8 | 175.5 | 174.2 | 184.7 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 5.1 | 0.5 | 1.0 | 1.0 | 2.9 | 4.1 | 4.7 | 5.4 | 4.7 | 4.5 | 4.6 | 3.4 | 3.4 | 68.7 | 2.3 | 2.5 | 140.0 | 155.3 | 169.5 | 2.8 | 175.5 | 174.2 | 184.7 |
Należności netto | 0.0 | 30.0 | 0.0 | 0.0 | 0.0 | 75.0 | 0.0 | 15.0 | 1.5 | 50.4 | 50.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.1 | 62.9 | 49.7 | 157.1 | 78.0 | 101.4 | 104.0 | 124.9 | 166.8 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.7 | 4.7 | 4.5 | 0.0 | 0.0 | 0.4 | 4.4 | 4.2 | 4.3 | 4.6 | 4.4 | 4.4 | 4.5 | 4.4 | 0.0 |
Aktywa obrotowe | 216.2 | 207.1 | 271.2 | 673.4 | 602.7 | 592.9 | 475.1 | 720.8 | 653.4 | 948.8 | 862.7 | 835.9 | 1 099.1 | 1 099.1 | 1 099.1 | 915.4 | 1 612.9 | 1 508.8 | 1 497.8 | 1 413.8 | 1 424.8 | 1 350.0 | 1 283.9 | 1 218.8 |
Środki pieniężne i Inwestycje | 216.2 | 158.9 | 246.5 | 638.0 | 576.1 | 505.7 | 462.3 | 692.7 | 635.9 | 882.4 | 791.3 | 783.1 | 1 025.6 | 1 025.6 | 1 025.6 | 850.1 | 1 514.8 | 1 423.8 | 1 309.1 | 1 302.7 | 1 291.8 | 1 212.4 | 1 122.7 | 1 005.4 |
Zapasy | 0.0 | 1.2 | 1.3 | 1.7 | 1.5 | 1.8 | 2.1 | 1.7 | 1.6 | 1.7 | 2.9 | 8.2 | 10.4 | 10.4 | 10.4 | 12.2 | 15.2 | 18.0 | 19.4 | 22.1 | 18.9 | 23.5 | 23.9 | 30.9 |
Inwestycje krótkoterminowe | 432.4 | 75.6 | 77.7 | 75.6 | 126.7 | 50.0 | 50.0 | 204.5 | 297.6 | 193.5 | 413.5 | 403.3 | 54.0 | 54.0 | 239.6 | 190.1 | 281.6 | 460.4 | 31.0 | 404.8 | 1 090.6 | 753.1 | 835.9 | 563.7 |
Środki pieniężne i inne aktywa pieniężne | (216.2) | 83.4 | 168.8 | 562.4 | 449.4 | 455.7 | 412.3 | 488.2 | 338.3 | 688.9 | 377.8 | 379.8 | 786.0 | 786.0 | 786.0 | 660.0 | 1 233.2 | 963.5 | 1 278.1 | 897.9 | 201.7 | 459.3 | 286.7 | 441.7 |
Należności krótkoterminowe | 0.0 | 9.6 | 10.1 | 7.0 | 7.4 | 4.9 | 9.6 | 11.0 | 11.6 | 7.0 | 9.7 | 12.2 | 32.9 | 32.9 | 32.9 | 29.8 | 21.5 | 17.2 | 20.2 | 39.5 | 39.5 | 26.9 | 37.2 | 58.1 |
Dług krótkoterminowy | 0.0 | 1.0 | 1.4 | 1.3 | 1.4 | 1.5 | 1.5 | 1.2 | 1.1 | 0.9 | 0.9 | 2.1 | 0.0 | 0.0 | 3.6 | 4.6 | 3.6 | 2.9 | 3.2 | 3.1 | 3.3 | 4.3 | 4.8 | 5.3 |
Zobowiązania krótkoterminowe | 0.0 | 127.8 | 112.4 | 115.0 | 123.5 | 161.2 | 145.9 | 261.1 | 275.4 | 280.3 | 225.5 | 259.8 | 297.8 | 297.8 | 297.8 | 238.2 | 201.4 | 175.2 | 216.4 | 249.7 | 294.3 | 270.9 | 277.6 | 234.4 |
Rozliczenia międzyokresowe | 0.0 | 46.3 | 46.1 | 46.3 | 46.8 | 55.3 | 54.7 | 56.4 | 56.1 | 60.9 | 65.9 | 0.3 | 0.0 | 0.0 | 0.5 | 0.5 | 0.4 | 0.6 | 53.0 | 63.3 | 75.4 | 63.7 | 47.4 | 40.1 |
Zobowiązania długoterminowe | 0.0 | 282.8 | 268.4 | 256.8 | 250.2 | 279.6 | 262.9 | 274.1 | 312.5 | 366.9 | 376.4 | 200.4 | 260.9 | 260.9 | 288.9 | 318.0 | 322.2 | 324.5 | 373.5 | 354.7 | 344.9 | 348.8 | 352.0 | 363.5 |
Rezerwy z tytułu odroczonego podatku | 0.0 | (225.9) | (210.7) | (202.2) | (194.6) | 2.1 | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (7.6) | (7.0) | (6.8) | 44.2 | 45.2 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 282.8 | 268.4 | 256.8 | 250.2 | 279.6 | 262.9 | 274.1 | 312.5 | 366.9 | 376.4 | 200.4 | 260.9 | 260.9 | 288.9 | 318.0 | 322.2 | 324.5 | 373.5 | 354.7 | 344.9 | 348.8 | 352.0 | 363.5 |
Zobowiązania z tytułu leasingu | 0.0 | 6.1 | 4.8 | 3.4 | 4.0 | 3.4 | 3.1 | 2.8 | 3.0 | 2.5 | 2.5 | 6.5 | 0.0 | 0.0 | 23.6 | 48.9 | 48.0 | 44.6 | 47.3 | 48.3 | 47.4 | 50.0 | 49.4 | 57.1 |
Zobowiązania ogółem | 0.0 | 410.6 | 380.8 | 371.9 | 373.7 | 440.8 | 408.8 | 535.2 | 587.9 | 647.2 | 602.0 | 460.1 | 586.7 | 586.7 | 586.7 | 556.2 | 523.6 | 499.7 | 589.9 | 604.4 | 639.2 | 619.7 | 629.6 | 597.9 |
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 |
Zyski zatrzymane | 0.0 | (127.3) | (171.5) | 0.0 | 0.0 | (116.5) | 0.0 | (603.2) | (728.6) | (520.1) | 0.0 | 0.0 | (966.5) | (966.5) | (966.5) | 0.0 | (1 277.7) | (1 339.9) | (1 484.7) | (1 544.5) | (1 562.7) | (1 688.0) | (1 661.7) | (1 762.7) |
Kapitał własny | 8.6 | (122.9) | (15.9) | 401.0 | 334.9 | 280.3 | 206.5 | 339.9 | 225.9 | 471.2 | 438.6 | 562.6 | 744.3 | 744.3 | 744.3 | 653.2 | 1 407.0 | 1 339.6 | 1 251.4 | 1 164.1 | 1 159.0 | 1 116.1 | 1 040.5 | 1 017.7 |
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 |
Pasywa | 8.6 | 287.7 | 364.9 | 772.9 | 708.6 | 721.0 | 615.3 | 875.1 | 813.8 | 1 118.4 | 1 040.5 | 1 022.7 | 0.0 | 0.0 | 1 331.0 | 1 209.4 | 1 930.7 | 1 839.3 | 1 848.6 | 1 775.1 | 1 798.2 | 1 735.8 | 1 670.2 | 1 615.6 |
Inwestycje | 432.4 | 75.6 | 77.7 | 75.6 | 126.7 | 50.0 | 50.0 | 204.5 | 297.6 | 198.2 | 418.2 | 407.8 | 54.0 | 54.0 | 239.6 | 194.4 | 285.8 | 464.6 | 35.7 | 409.2 | 1 095.0 | 757.6 | 840.3 | 563.7 |
Dług | 0.0 | 6.1 | 4.8 | 3.4 | 4.0 | 3.4 | 3.1 | 20.1 | 73.5 | 123.0 | 129.2 | 195.7 | 0.0 | 0.0 | 284.5 | 314.8 | 318.6 | 320.5 | 328.7 | 334.7 | 338.9 | 346.6 | 350.6 | 362.8 |
Środki pieniężne i inne aktywa pieniężne | (216.2) | 83.4 | 168.8 | 562.4 | 449.4 | 455.7 | 412.3 | 488.2 | 338.3 | 688.9 | 377.8 | 379.8 | 786.0 | 786.0 | 786.0 | 660.0 | 1 233.2 | 963.5 | 1 278.1 | 897.9 | 201.7 | 459.3 | 286.7 | 441.7 |
Dług netto | 216.2 | (77.3) | (164.0) | (559.0) | (445.4) | (452.3) | (409.2) | (468.1) | (264.8) | (566.0) | (248.6) | (184.1) | (786.0) | (786.0) | (501.5) | (345.3) | (914.6) | (643.0) | (949.4) | (563.2) | 137.2 | (112.7) | 63.9 | (78.9) |
Ticker | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN | LEGN |
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 |