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 | 41 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2014 | 2015 | 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 | 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 | Q2 | Q3 | Q4 | Q1 |
Aktywa | 49.3 | 49.5 | 48.3 | 48.2 | 46.6 | 46.4 | 45.1 | 44.6 | 38.9 | 40.1 | 45.7 | 45.4 | 44.8 | 44.5 | 44.2 | 43.9 | 48.1 | 48.7 | 47.6 | 47.6 | 39.1 | 38.8 | 38.7 | 38.5 | 38.5 | 37.9 | 38.5 | 37.2 | 37.9 | 40.2 | 48.9 | 43.0 | 42.4 | 42.3 | 41.5 | 41.4 | 42.2 | 42.1 | 41.9 | 45.9 | 50.1 | 47.2 |
Aktywa trwałe | 47.4 | 46.6 | 46.2 | 44.4 | 43.5 | 42.3 | 42.2 | 42.3 | 36.1 | 37.2 | 43.4 | 42.9 | 42.5 | 42.1 | 41.7 | 41.4 | 43.8 | 43.5 | 43.2 | 43.0 | 29.6 | 29.2 | 28.9 | 28.6 | 28.7 | 28.5 | 27.8 | 27.5 | 27.7 | 27.5 | 27.2 | 26.9 | 27.2 | 26.4 | 26.6 | 27.2 | 32.2 | 32.5 | 33.3 | 34.5 | 35.0 | 34.7 |
Rzeczowe aktywa trwałe netto | 36.1 | 35.5 | 33.9 | 33.3 | 32.5 | 32.0 | 31.5 | 31.1 | 25.7 | 25.3 | 31.6 | 31.1 | 30.7 | 30.2 | 29.8 | 29.4 | 29.2 | 29.0 | 28.5 | 28.2 | 19.7 | 19.4 | 19.1 | 18.9 | 18.5 | 18.2 | 17.6 | 17.3 | 17.0 | 16.7 | 16.4 | 16.2 | 15.9 | 15.6 | 15.6 | 16.0 | 16.1 | 16.0 | 16.3 | 17.1 | 17.4 | 17.4 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
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 | 0.0 |
Wartość firmy i 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 | 0.0 |
Należności netto | 1.3 | 1.7 | 1.8 | 1.4 | 1.5 | 2.2 | 2.1 | 1.7 | 1.5 | 1.9 | 1.5 | 1.4 | 0.9 | 1.0 | 0.9 | 0.8 | 1.0 | 3.7 | 3.6 | 3.7 | 1.2 | 1.0 | 1.7 | 1.7 | 1.4 | 1.5 | 1.3 | 1.2 | 1.1 | 1.2 | 1.1 | 1.1 | 0.9 | 0.9 | 1.2 | 0.9 | 1.2 | 1.3 | 1.3 | 1.5 | 5.0 | 2.6 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.1 | 0.3 | 0.3 | 2.1 | 2.2 | 1.9 | 1.7 | 1.0 | 0.0 |
Aktywa obrotowe | 1.9 | 2.9 | 2.1 | 3.8 | 3.1 | 4.0 | 2.9 | 2.3 | 2.8 | 2.9 | 2.4 | 2.5 | 2.3 | 2.4 | 2.4 | 2.5 | 4.3 | 5.1 | 4.4 | 4.6 | 9.6 | 9.6 | 9.8 | 9.9 | 9.8 | 9.4 | 10.6 | 9.8 | 10.2 | 12.8 | 21.7 | 16.1 | 15.2 | 15.9 | 14.8 | 14.3 | 10.0 | 9.6 | 8.7 | 11.4 | 15.1 | 12.6 |
Środki pieniężne i Inwestycje | 0.4 | 1.0 | 0.2 | 1.9 | 1.1 | 0.8 | 0.7 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 1.0 | 1.0 | 1.2 | 1.2 | 0.6 | 1.1 | 0.6 | 0.6 | 0.7 | 0.8 | 0.3 | 0.3 | 0.9 | 0.5 | 6.0 | 4.9 | 5.6 | 5.8 | 16.9 | 11.1 | 10.9 | 11.6 | 10.0 | 9.5 | 8.4 | 8.0 | 6.7 | 9.1 | 9.5 | 7.9 |
Zapasy | 0.0 | 0.1 | 0.0 | 0.2 | 0.3 | 0.9 | 0.0 | 0.0 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 7.6 | 7.6 | 7.6 | 7.6 | 7.4 | 7.3 | 3.1 | 3.1 | 3.1 | 0.0 | 0.0 | 0.0 | 3.0 | 3.0 | 3.1 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.4 | 3.0 | 2.8 | 2.8 | 2.7 | 2.6 | 2.9 | 3.0 | 2.7 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 0.4 | 1.0 | 0.2 | 1.9 | 1.1 | 0.8 | 0.7 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 1.0 | 1.0 | 1.2 | 1.2 | 0.6 | 1.1 | 0.6 | 0.6 | 0.7 | 0.8 | 0.3 | 0.3 | 0.9 | 0.5 | 6.0 | 4.9 | 5.6 | 5.8 | 16.9 | 11.1 | 8.5 | 8.7 | 7.2 | 6.8 | 5.7 | 5.4 | 3.7 | 6.1 | 6.8 | 7.9 |
Należności krótkoterminowe | 1.0 | 0.7 | 0.8 | 1.0 | 0.7 | 0.9 | 0.9 | 0.4 | 0.6 | 0.7 | 0.4 | 0.6 | 0.7 | 0.7 | 0.7 | 1.8 | 2.0 | 2.1 | 0.6 | 0.9 | 1.4 | 0.7 | 0.5 | 0.7 | 0.9 | 1.0 | 0.4 | 0.3 | 0.6 | 0.8 | 0.8 | 0.6 | 0.6 | 0.6 | 0.5 | 1.1 | 1.2 | 1.4 | 1.3 | 2.3 | 2.3 | 2.5 |
Dług krótkoterminowy | 2.5 | 0.4 | 0.0 | 41.0 | 40.6 | 40.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.7 | 2.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 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 | 0.1 | 3.1 | 3.1 |
Zobowiązania krótkoterminowe | 6.0 | 4.2 | 3.4 | 44.6 | 43.9 | 44.6 | 3.3 | 3.2 | 2.4 | 3.2 | 1.8 | 1.7 | 1.8 | 1.9 | 2.1 | 3.2 | 4.7 | 5.2 | 4.0 | 3.6 | 3.0 | 1.9 | 2.2 | 2.4 | 2.9 | 3.4 | 2.2 | 1.9 | 2.4 | 4.8 | 2.9 | 2.6 | 2.3 | 2.7 | 2.3 | 2.8 | 2.5 | 2.6 | 2.9 | 4.0 | 11.2 | 15.8 |
Rozliczenia międzyokresowe | 1.1 | 0.9 | 0.6 | 0.2 | 0.8 | 0.8 | 0.7 | 0.7 | 0.4 | 0.5 | 0.4 | 0.2 | 0.2 | 0.6 | 0.4 | 0.2 | 1.0 | 0.6 | 0.3 | 0.2 | 0.0 | 0.1 | 0.3 | 0.1 | 0.3 | 0.5 | 0.4 | 0.2 | 0.2 | 2.8 | 0.7 | 0.5 | 0.2 | 0.5 | 0.4 | 0.3 | 0.2 | 0.3 | 0.5 | 0.3 | 4.0 | 1.1 |
Zobowiązania długoterminowe | 58.5 | 61.0 | 61.2 | 9.9 | 13.7 | 13.5 | 39.8 | 36.1 | 18.7 | 13.1 | 13.1 | 13.0 | 11.8 | 11.7 | 11.5 | 11.4 | 12.5 | 12.6 | 12.6 | 12.6 | 13.5 | 14.6 | 14.0 | 13.8 | 15.5 | 14.7 | 14.2 | 13.0 | 11.9 | 11.8 | 11.6 | 5.8 | 6.3 | 6.3 | 6.2 | 6.2 | 5.0 | 5.0 | 4.8 | 7.9 | 5.8 | 0.0 |
Rezerwy z tytułu odroczonego podatku | (1.2) | 6.7 | 6.6 | 0.0 | 0.0 | 0.0 | 10.2 | 8.4 | 9.1 | 9.1 | 9.1 | 9.0 | 7.9 | 7.8 | 7.7 | 7.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 58.5 | 61.0 | 61.2 | 9.9 | 13.7 | 13.5 | 39.8 | 36.1 | 18.7 | 13.1 | 13.1 | 13.0 | 11.8 | 11.7 | 11.5 | 11.4 | 12.5 | 12.6 | 12.6 | 12.6 | 13.5 | 14.6 | 14.0 | 13.8 | 15.5 | 14.7 | 14.2 | 13.0 | 11.9 | 11.8 | 11.6 | 5.8 | 6.3 | 6.3 | 6.2 | 6.2 | 5.0 | 5.0 | 4.8 | 7.9 | 5.8 | 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 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 64.5 | 65.2 | 64.6 | 54.5 | 57.5 | 58.1 | 43.1 | 39.3 | 21.1 | 16.3 | 14.9 | 14.7 | 13.7 | 13.6 | 13.6 | 14.6 | 17.2 | 17.8 | 16.6 | 16.3 | 16.4 | 16.5 | 16.2 | 16.2 | 18.4 | 18.1 | 16.4 | 14.9 | 14.3 | 16.6 | 14.5 | 8.4 | 8.6 | 8.9 | 8.5 | 9.0 | 7.5 | 7.5 | 7.7 | 11.9 | 17.0 | 4.8 |
Kapitał (fundusz) podstawowy | 77.1 | 77.5 | 77.5 | 77.6 | 77.6 | 77.9 | 78.0 | 78.0 | 78.1 | 78.2 | 78.5 | 78.6 | 78.6 | 79.1 | 79.2 | 79.3 | 79.4 | 80.2 | 80.3 | 80.4 | 80.6 | 81.1 | 81.3 | 81.4 | 81.5 | 82.0 | 82.1 | 82.2 | 82.4 | 82.9 | 83.0 | 83.2 | 83.4 | 84.3 | 84.4 | 84.6 | 84.7 | 85.2 | 85.4 | 85.8 | 85.9 | 86.8 |
Zyski zatrzymane | (76.0) | (77.1) | (77.9) | (68.2) | (69.1) | (70.5) | (57.1) | (54.7) | (47.3) | (41.5) | (35.0) | (35.5) | (36.4) | (37.4) | (38.0) | (39.6) | (35.9) | (37.0) | (37.2) | (37.2) | (46.3) | (47.4) | (47.5) | (48.2) | (48.9) | (49.8) | (48.0) | (48.1) | (52.3) | (52.9) | (42.4) | (42.5) | (50.5) | (51.9) | (53.0) | (54.2) | (53.6) | (55.0) | (56.9) | (59.1) | (61.0) | (69.6) |
Kapitał własny | (15.2) | (15.7) | (16.2) | (6.3) | (10.9) | (11.7) | 1.9 | 5.3 | 17.7 | 23.8 | 30.9 | 30.6 | 31.1 | 30.9 | 30.6 | 29.3 | 30.9 | 30.9 | 31.0 | 31.3 | 22.7 | 22.4 | 22.5 | 22.2 | 20.1 | 19.8 | 22.1 | 22.3 | 23.6 | 23.6 | 34.5 | 34.7 | 33.8 | 33.4 | 33.0 | 32.4 | 34.7 | 34.6 | 34.2 | 34.0 | 33.2 | 0.0 |
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 | 0.0 | 0.0 | 0.0 |
Pasywa | 49.3 | 49.5 | 48.3 | 48.2 | 46.6 | 46.4 | 45.1 | 44.6 | 38.9 | 40.1 | 45.7 | 45.4 | 44.8 | 44.5 | 44.2 | 43.9 | 48.1 | 48.7 | 47.6 | 47.6 | 39.1 | 38.8 | 38.7 | 38.5 | 38.5 | 37.9 | 38.5 | 37.2 | 37.9 | 40.2 | 48.9 | 43.0 | 42.4 | 42.3 | 41.5 | 41.4 | 42.2 | 42.1 | 41.9 | 45.9 | 50.1 | 47.2 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.1 | 0.3 | 0.3 | 4.7 | 4.8 | 4.9 | 4.7 | 3.7 | 0.0 |
Dług | 50.2 | 50.8 | 50.8 | 41.0 | 40.6 | 40.6 | 26.4 | 24.5 | 6.9 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.7 | 2.0 | 1.2 | 1.0 | 0.2 | 0.0 | 0.0 | 0.2 | 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 | 3.3 | 3.3 | 3.1 |
Środki pieniężne i inne aktywa pieniężne | 0.4 | 1.0 | 0.2 | 1.9 | 1.1 | 0.8 | 0.7 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 1.0 | 1.0 | 1.2 | 1.2 | 0.6 | 1.1 | 0.6 | 0.6 | 0.7 | 0.8 | 0.3 | 0.3 | 0.9 | 0.5 | 6.0 | 4.9 | 5.6 | 5.8 | 16.9 | 11.1 | 8.5 | 8.7 | 7.2 | 6.8 | 5.7 | 5.4 | 3.7 | 6.1 | 6.8 | 7.9 |
Dług netto | 49.8 | 49.8 | 50.5 | 39.0 | 39.5 | 39.8 | 25.6 | 24.1 | 6.3 | 0.7 | 0.7 | 0.6 | 0.2 | 0.2 | 0.1 | -0.0 | 0.6 | 0.6 | 1.4 | 0.6 | 0.4 | (0.5) | (0.3) | (0.3) | (0.7) | 0.3 | (6.0) | (4.9) | (5.6) | (5.8) | (16.9) | (11.1) | (8.5) | (8.7) | (7.2) | (6.8) | (5.7) | (5.4) | (3.7) | (2.9) | (3.6) | (4.8) |
Ticker | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP | MLP |
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 | USD |