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 | 2014 | 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 |
Kwartał | 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 | Q2 | Q3 |
Aktywa | 810.0 | 832.9 | 850.8 | 858.2 | 894.1 | 922.7 | 986.2 | 985.6 | 1 012.7 | 1 027.0 | 1 076.9 | 1 049.6 | 1 034.4 | 1 166.1 | 1 157.7 | 1 213.7 | 1 194.1 | 1 231.4 | 1 153.9 | 1 123.1 | 1 207.4 | 1 231.5 | 1 257.6 | 1 256.8 | 1 234.1 | 1 714.7 | 2 174.4 | 1 382.5 | 1 460.0 | 1 566.1 | 1 582.8 | 1 742.9 | 2 809.4 | 2 866.5 | 2 869.9 | 2 876.5 | 2 969.0 | 3 001.0 | 3 132.2 | 3 939.9 | 4 083.1 | 4 228.5 |
Aktywa trwałe | 118.8 | 116.0 | 112.4 | 111.9 | 114.7 | 100.4 | 110.1 | 103.7 | 99.2 | 107.3 | 107.8 | 105.9 | 103.5 | 100.5 | 98.1 | 95.9 | 94.5 | 93.0 | 91.6 | 95.0 | 93.0 | 85.4 | 83.9 | 86.5 | 84.0 | 82.1 | 80.3 | 78.2 | 76.1 | 73.9 | 72.6 | 70.8 | 89.6 | 89.2 | 89.4 | 29.9 | 89.3 | 2 780.7 | 2 890.0 | 3 300.7 | 3 694.6 | 0.0 |
Rzeczowe aktywa trwałe netto | 8.5 | 8.1 | 8.3 | 8.5 | 8.5 | 8.1 | 7.8 | 7.5 | 7.2 | 7.0 | 6.9 | 7.3 | 7.1 | 6.8 | 6.6 | 6.3 | 6.1 | 5.8 | 5.6 | 10.8 | 10.4 | 9.8 | 9.7 | 9.4 | 12.5 | 11.9 | 11.3 | 10.6 | 10.0 | 9.5 | 9.6 | 9.1 | 27.3 | 27.0 | 27.7 | 28.6 | 27.9 | 27.6 | 27.1 | 26.5 | 25.7 | 25.3 |
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 | 2.5 | 2.3 | 2.2 | 2.1 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 4.1 | 4.1 | 4.1 | 4.0 | 3.8 | 3.8 | 3.6 | 3.5 | 3.3 | 2.9 | 2.6 | 2.1 | 2.1 | 2.3 | 2.0 | 2.1 | 2.1 | 1.9 | 1.6 | 1.7 | 1.3 | 1.1 | 1.9 | 1.7 | 1.5 | 1.3 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.0 |
Wartość firmy i wartości niematerialne i prawne | 2.5 | 2.3 | 2.2 | 2.1 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 4.1 | 4.1 | 4.1 | 4.0 | 3.8 | 3.8 | 3.6 | 3.5 | 3.3 | 2.9 | 2.6 | 2.1 | 2.1 | 2.3 | 2.0 | 2.1 | 2.1 | 1.9 | 1.6 | 1.7 | 1.3 | 1.1 | 1.9 | 1.7 | 1.5 | 1.3 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.0 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.9 | 0.0 |
Inwestycje długoterminowe | 107.8 | 105.5 | 101.9 | 101.3 | 104.3 | 90.5 | 100.6 | 94.6 | 90.5 | 98.9 | 96.7 | 94.5 | 92.3 | 89.7 | 87.7 | 85.8 | 84.8 | 83.8 | 82.7 | 81.3 | 79.9 | 73.5 | 72.2 | 74.8 | 69.4 | 68.1 | 67.0 | 65.8 | 64.5 | 62.7 | 61.7 | 60.5 | 60.4 | 60.6 | 60.2 | 59.7 | 60.2 | 218.7 | 255.2 | 44.1 | 34.8 | 0.0 |
Aktywa obrotowe | 191.1 | 210.6 | 191.8 | 187.6 | 170.7 | 181.9 | 251.7 | 220.8 | 202.7 | 246.3 | 260.0 | 245.3 | 220.6 | 311.8 | 245.1 | 284.9 | 215.7 | 229.8 | 132.7 | 142.6 | 159.2 | 155.1 | 208.6 | 270.8 | 171.5 | 525.3 | 1 070.2 | 251.0 | 223.5 | 281.5 | 227.0 | 220.9 | 218.0 | 270.4 | 251.3 | 204.6 | 278.1 | 220.4 | 242.2 | 688.7 | 388.5 | 0.0 |
Środki pieniężne i Inwestycje | 191.1 | 210.6 | 191.8 | 187.6 | 170.7 | 181.9 | 251.7 | 220.8 | 202.7 | 246.3 | 260.0 | 245.3 | 220.6 | 311.8 | 245.1 | 284.9 | 215.7 | 229.8 | 132.7 | 142.6 | 159.2 | 155.1 | 208.6 | 270.8 | 171.5 | 525.3 | 1 070.2 | 251.0 | 223.5 | 281.5 | 227.0 | 220.9 | 218.0 | 270.4 | 251.3 | 204.6 | 278.1 | 205.2 | 242.2 | 354.1 | 388.5 | 0.0 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (257.3) | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 107.8 | 105.5 | 101.9 | 101.3 | 104.3 | 90.5 | 100.6 | 94.6 | 90.5 | 98.9 | 96.7 | 94.5 | 92.3 | 89.7 | 87.7 | 85.8 | 78.1 | 76.9 | 75.8 | 74.3 | 72.9 | 66.3 | 64.9 | 67.6 | 62.1 | 60.9 | 59.7 | 58.5 | 57.3 | 55.7 | 54.9 | 53.9 | 53.7 | 53.8 | 53.4 | 53.1 | 53.2 | 53.0 | 49.0 | 36.8 | 23.6 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 83.3 | 105.1 | 89.8 | 86.2 | 66.4 | 91.5 | 151.2 | 126.2 | 112.2 | 147.4 | 163.3 | 150.8 | 128.2 | 222.1 | 157.4 | 205.7 | 137.6 | 152.9 | 56.9 | 68.4 | 86.3 | 88.8 | 143.7 | 203.3 | 109.4 | 464.4 | 1 010.5 | 192.4 | 166.2 | 225.8 | 172.1 | 167.0 | 164.3 | 216.6 | 197.9 | 204.6 | 224.9 | 205.2 | 242.2 | 317.3 | 364.9 | 0.0 |
Należności 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Dług krótkoterminowy | 2.8 | 2.9 | 2.3 | 2.5 | 2.4 | 2.8 | 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 | 0.0 | 0.0 | 0.0 | 12.4 | 0.0 | 0.0 | 0.0 | 16.7 | 0.0 | 0.0 | 0.0 | 15.0 | 0.0 | 0.0 | 132.0 | 313.6 | 228.0 | 90.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania krótkoterminowe | 2.8 | 2.9 | 2.3 | 2.5 | 2.4 | 2.8 | 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 | 0.0 | 0.0 | 0.0 | 12.4 | 0.0 | 0.0 | 0.0 | 1 545.3 | 775.3 | 875.4 | 1 028.1 | 15.0 | 955.8 | 1 042.1 | 132.0 | 311.0 | 228.0 | 90.0 | 826.1 | 301.2 | 280.5 | 0.0 | 0.0 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 45.2 | 40.2 | 40.2 | 40.1 | 40.1 | 40.1 | 54.5 | 54.5 | 44.5 | 44.5 | 44.5 | 923.7 | 39.5 | 39.5 | 39.6 | 39.6 | 39.6 | 39.6 | 30.2 | 35.4 | 80.1 | 34.8 | 46.9 | 34.2 | 36.8 | 144.6 | 36.1 | 20.7 | 20.3 | 19.9 | 1 334.4 | 1 490.8 | 2 546.0 | 132.0 | 273.5 | 318.2 | 378.4 | 1 823.0 | 2 454.3 | 3 266.8 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 0.0 | 2.8 | 0.0 | 0.0 | 0.0 | 8.3 | 0.0 | 0.0 | 0.0 | 6.8 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 45.2 | 40.2 | 40.2 | 40.1 | 40.1 | 40.1 | 54.5 | 54.5 | 44.5 | 44.5 | 44.5 | 923.7 | 39.5 | 39.5 | 39.6 | 39.6 | 39.6 | 39.6 | 30.2 | 35.4 | 80.1 | 34.8 | 46.9 | 34.2 | 36.8 | 144.6 | 36.1 | 20.7 | 20.3 | 19.9 | 1 334.4 | 1 490.8 | 2 546.0 | 132.0 | 273.5 | 318.2 | 378.4 | 1 823.0 | 2 454.3 | 3 266.8 | 0.0 | 0.0 |
Zobowiązania z tytułu leasingu | 1.5 | 1.4 | 1.4 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 5.5 | 5.2 | 4.8 | 4.5 | 4.2 | 6.8 | 6.5 | 6.1 | 5.7 | 5.3 | 4.9 | 4.5 | 4.0 | 20.9 | 20.7 | 19.4 | 21.6 | 21.2 | 20.9 | 20.3 | 19.9 | 19.5 | 19.5 |
Zobowiązania ogółem | 699.1 | 720.4 | 738.0 | 744.5 | 779.5 | 808.2 | 869.6 | 874.0 | 897.7 | 908.4 | 954.1 | 923.7 | 904.4 | 1 032.4 | 1 019.3 | 1 070.3 | 1 045.6 | 1 078.2 | 1 000.3 | 965.0 | 1 044.0 | 1 071.9 | 1 092.9 | 1 084.2 | 1 052.1 | 1 497.9 | 1 942.0 | 1 143.0 | 1 220.7 | 1 318.6 | 1 334.4 | 1 490.8 | 2 546.0 | 2 582.6 | 2 573.3 | 2 564.9 | 2 641.4 | 2 649.1 | 2 755.6 | 3 547.3 | 3 639.0 | 3 761.0 |
Kapitał (fundusz) podstawowy | 9.8 | 9.8 | 9.6 | 9.6 | 9.5 | 9.3 | 9.3 | 8.8 | 8.8 | 8.8 | 8.8 | 8.9 | 8.9 | 8.9 | 8.9 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.1 | 8.6 | 8.2 | 8.2 | 8.3 | 8.3 | 8.2 | 8.2 | 7.8 | 7.7 | 7.4 | 7.5 | 7.5 | 7.7 | 7.7 | 7.8 | 7.8 | 8.0 | 8.1 | 8.2 | 8.5 | 8.5 |
Zyski zatrzymane | 15.3 | 17.0 | 19.0 | 20.7 | 22.3 | 24.1 | 26.2 | 27.8 | 30.8 | 34.2 | 38.1 | 41.8 | 45.9 | 50.0 | 54.2 | 58.5 | 63.5 | 68.3 | 67.6 | 72.3 | 77.0 | 78.8 | 90.0 | 97.7 | 105.8 | 139.8 | 161.1 | 170.9 | 182.2 | 192.8 | 203.0 | 211.2 | 222.4 | 234.9 | 246.9 | 261.1 | 275.1 | 288.9 | 303.9 | 321.0 | 343.3 | 361.9 |
Kapitał własny | 110.9 | 112.5 | 112.8 | 113.7 | 114.6 | 114.5 | 116.6 | 111.6 | 114.9 | 118.7 | 122.8 | 125.9 | 130.0 | 133.8 | 138.4 | 143.4 | 148.5 | 153.2 | 153.6 | 158.1 | 163.4 | 159.5 | 164.7 | 172.6 | 182.0 | 216.9 | 232.4 | 239.5 | 239.2 | 247.5 | 248.3 | 252.2 | 263.4 | 283.9 | 296.7 | 311.6 | 327.5 | 351.9 | 376.6 | 392.6 | 444.1 | 467.5 |
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 | 810.0 | 832.9 | 850.8 | 858.2 | 894.1 | 922.7 | 986.2 | 985.6 | 1 012.7 | 1 027.0 | 1 076.9 | 1 049.6 | 1 034.4 | 1 166.1 | 1 157.7 | 1 213.7 | 1 194.1 | 1 231.4 | 1 153.9 | 1 123.1 | 1 207.4 | 1 231.5 | 1 257.6 | 1 256.8 | 1 234.1 | 1 714.7 | 2 174.4 | 1 382.5 | 1 460.0 | 1 566.1 | 1 582.8 | 1 742.9 | 2 809.4 | 2 866.5 | 2 869.9 | 2 876.5 | 2 969.0 | 3 001.0 | 3 132.2 | 3 939.9 | 4 083.1 | 4 228.5 |
Inwestycje | 215.7 | 211.0 | 203.8 | 202.7 | 208.7 | 181.0 | 201.1 | 189.2 | 181.1 | 197.7 | 193.4 | 189.0 | 184.7 | 179.5 | 175.4 | 164.9 | 163.0 | 160.7 | 158.5 | 155.5 | 152.8 | 139.8 | 137.1 | 142.4 | 131.6 | 128.9 | 126.7 | 124.3 | 121.8 | 118.4 | 116.6 | 114.5 | 114.1 | 114.4 | 113.6 | 112.8 | 113.4 | 218.7 | 255.2 | 80.9 | 58.4 | 0.0 |
Dług | 48.0 | 43.1 | 42.5 | 42.6 | 42.5 | 42.8 | 54.5 | 54.5 | 44.5 | 44.5 | 44.5 | 44.5 | 39.5 | 39.5 | 39.6 | 39.6 | 39.6 | 39.6 | 30.2 | 35.4 | 80.1 | 34.8 | 46.9 | 34.2 | 36.8 | 144.6 | 36.1 | 20.7 | 20.3 | 19.9 | 19.5 | 139.0 | 280.9 | 409.3 | 584.5 | 546.2 | 468.4 | 372.0 | 365.4 | 358.9 | 427.3 | 398.0 |
Środki pieniężne i inne aktywa pieniężne | 83.3 | 105.1 | 89.8 | 86.2 | 66.4 | 91.5 | 151.2 | 126.2 | 112.2 | 147.4 | 163.3 | 150.8 | 128.2 | 222.1 | 157.4 | 205.7 | 137.6 | 152.9 | 56.9 | 68.4 | 86.3 | 88.8 | 143.7 | 203.3 | 109.4 | 464.4 | 1 010.5 | 192.4 | 166.2 | 225.8 | 172.1 | 167.0 | 164.3 | 216.6 | 197.9 | 204.6 | 224.9 | 205.2 | 242.2 | 317.3 | 364.9 | 0.0 |
Dług netto | (35.3) | (62.0) | (47.3) | (43.6) | (23.8) | (48.6) | (96.6) | (71.7) | (67.7) | (102.9) | (118.8) | (106.3) | (88.7) | (182.5) | (117.8) | (166.1) | (98.0) | (113.2) | (26.8) | (33.0) | (6.3) | (54.0) | (96.8) | (169.1) | (72.6) | (319.8) | (974.4) | (171.8) | (145.9) | (205.9) | (152.6) | (27.9) | 116.6 | 192.8 | 386.6 | 341.5 | 243.5 | 166.9 | 123.3 | 41.7 | 62.4 | 398.0 |
Ticker | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN | NBN |
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 |