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 | 42 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 2024 |
Kwartał | Q1 | 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 | Q4 |
Aktywa | 0.0 | 726.1 | 726.1 | 758.7 | 758.7 | 822.8 | 822.8 | 899.2 | 899.2 | 909.7 | 910.7 | 986.6 | 986.6 | 960.7 | 960.7 | 0.0 | 1 047.9 | 1 069.9 | 1 064.9 | 1 131.4 | 1 209.1 | 1 244.3 | 1 228.4 | 1 355.2 | 1 582.1 | 1 724.7 | 1 664.9 | 1 908.8 | 2 052.2 | 2 175.2 | 2 142.6 | 2 281.1 | 2 392.0 | 2 368.4 | 2 287.3 | 2 454.3 | 2 493.9 | 2 447.3 | 2 485.5 | 2 452.5 | 2 481.2 | 2 519.1 | 2 509.9 |
Aktywa trwałe | 0.0 | 716.6 | 716.6 | 725.5 | 725.5 | 807.2 | 807.2 | 861.9 | 861.9 | 882.4 | 302.0 | 926.2 | 348.2 | 930.5 | 319.6 | 0.0 | 994.3 | 1 049.9 | 277.4 | 267.4 | 275.2 | 281.2 | 277.1 | 297.0 | 309.2 | 349.3 | 351.4 | 380.7 | 399.0 | 443.6 | 486.4 | 525.4 | 582.8 | 568.7 | 555.0 | 549.6 | 526.2 | 501.3 | 2 332.2 | 2 297.7 | 2 281.9 | 490.1 | 1 915.8 |
Rzeczowe aktywa trwałe netto | 0.0 | 13.8 | 13.8 | 13.9 | 13.9 | 14.4 | 14.4 | 14.4 | 14.4 | 14.3 | 14.3 | 14.7 | 14.7 | 13.7 | 13.7 | 0.0 | 14.0 | 13.9 | 13.9 | 14.6 | 14.6 | 14.5 | 14.6 | 14.6 | 14.5 | 14.2 | 14.0 | 14.0 | 14.1 | 14.4 | 14.6 | 14.3 | 14.3 | 14.6 | 14.7 | 16.6 | 16.4 | 16.1 | 19.4 | 16.0 | 15.7 | 14.3 | 15.8 |
Wartość firmy | 0.0 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 0.0 | 5.4 | 5.4 | 5.4 | 0.0 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
Wartości niematerialne i prawne | 0.0 | 3.7 | 3.7 | 3.5 | 3.5 | 3.4 | 3.4 | 3.2 | 3.2 | 3.1 | 3.1 | 3.0 | 3.0 | 2.8 | 2.8 | 0.0 | 2.7 | 2.6 | 2.5 | 0.0 | 2.4 | 2.3 | 2.2 | 2.2 | 2.1 | 2.0 | 2.0 | 1.9 | 1.8 | 1.7 | 1.7 | 1.6 | 1.5 | 1.5 | 1.4 | 1.3 | 1.2 | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 9.0 | 9.0 | 8.9 | 8.9 | 8.8 | 8.8 | 8.6 | 8.6 | 8.5 | 8.5 | 8.3 | 8.3 | 8.2 | 8.2 | 0.0 | 8.0 | 7.9 | 7.9 | 0.0 | 7.8 | 7.7 | 7.6 | 7.5 | 7.5 | 7.4 | 7.3 | 7.3 | 7.2 | 7.1 | 7.0 | 7.0 | 6.9 | 6.8 | 6.8 | 6.7 | 6.6 | 6.5 | 6.5 | 6.4 | 6.3 | 6.3 | 6.2 |
Należności netto | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 0.0 | 2.7 | 0.0 | 2.8 | 0.0 | 0.0 | 0.0 | 3.0 | 4.1 | 4.1 | 4.3 | 3.2 | 4.6 | 7.4 | 8.3 | 6.3 | 7.3 | 7.1 | 6.9 | 6.6 | 6.7 | 6.9 | 5.6 | 6.3 | 6.0 | 5.8 | 6.3 | 5.9 | 10.1 | 9.6 | 10.0 | 6.7 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 279.3 | 0.0 | 325.2 | 0.0 | 297.7 | 0.0 | 0.0 | 0.0 | 255.5 | 252.9 | 252.8 | 259.0 | 254.9 | 274.9 | 287.3 | 327.6 | 330.1 | 359.4 | 377.7 | 422.1 | 464.8 | 504.1 | 561.7 | 547.3 | 533.5 | 526.3 | 503.2 | 478.7 | 14.5 | 5.7 | 4.6 | 469.5 | 443.8 |
Aktywa obrotowe | 0.0 | 9.5 | 9.5 | 33.2 | 33.2 | 15.6 | 15.6 | 37.2 | 37.2 | 27.3 | 309.2 | 60.4 | 388.2 | 30.2 | 330.7 | 0.0 | 53.7 | 20.0 | 276.9 | 53.1 | 337.8 | 963.2 | 283.2 | 363.9 | 482.6 | 595.6 | 457.6 | 619.8 | 707.7 | 819.1 | 777.6 | 867.2 | 840.1 | 733.1 | 625.9 | 697.6 | 687.7 | 643.7 | 153.3 | 154.9 | 199.3 | 640.4 | 594.1 |
Środki pieniężne i Inwestycje | 0.0 | 9.5 | 9.5 | 33.2 | 33.2 | 15.6 | 15.6 | 37.2 | 37.2 | 27.3 | 306.6 | 60.4 | 385.6 | 30.2 | 327.9 | 0.0 | 0.0 | 0.0 | 273.9 | 49.0 | 333.7 | 324.6 | 280.0 | 359.2 | 475.2 | 587.3 | 451.3 | 612.5 | 700.7 | 812.2 | 771.0 | 860.5 | 833.1 | 727.5 | 619.5 | 691.6 | 681.9 | 637.4 | (147.4) | 144.7 | 189.7 | 630.4 | 594.1 |
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 | (330.0) | (397.0) | (312.8) | (363.0) | (278.4) | (185.8) | (92.4) | (171.3) | (184.4) | (165.0) | 141.4 | (154.9) | (199.3) | 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 | 279.3 | 0.0 | 325.2 | 0.0 | 297.7 | 0.0 | 0.0 | 0.0 | 255.5 | 0.0 | 252.8 | 259.0 | 254.9 | 274.9 | 287.3 | 327.6 | 330.1 | 359.4 | 377.7 | 422.1 | 464.8 | 504.1 | 561.7 | 547.3 | 533.5 | 526.3 | 503.2 | 478.7 | 489.9 | 476.1 | 463.1 | 469.5 | 443.8 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 9.5 | 9.5 | 33.2 | 33.2 | 15.6 | 15.6 | 37.2 | 37.2 | 27.3 | 27.3 | 60.4 | 60.4 | 30.2 | 30.2 | 0.0 | 0.0 | 0.0 | 18.4 | 49.0 | 80.9 | 65.7 | 25.1 | 84.3 | 187.9 | 259.7 | 121.2 | 253.1 | 322.9 | 390.1 | 306.2 | 356.3 | 271.4 | 180.2 | 86.1 | 165.3 | 178.6 | 158.7 | 147.4 | 144.7 | 189.7 | 160.9 | 150.3 |
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 | 0.0 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 131.5 | 229.0 | 156.5 | 146.0 | 224.5 | 28.0 | 50.0 | 132.0 | 113.5 |
Zobowiązania krótkoterminowe | 0.0 | 8.6 | 8.6 | 18.9 | 18.9 | 10.0 | 10.0 | 16.4 | 16.4 | 10.9 | 25.0 | 16.8 | 16.8 | 12.4 | 12.4 | 0.0 | 721.5 | 742.1 | 12.0 | 0.0 | 12.8 | 13.2 | 14.3 | 15.3 | 15.7 | 17.9 | 14.6 | 17.8 | 1 595.3 | 1 691.0 | 1 619.1 | 1 764.3 | 1 889.2 | 1 898.1 | 131.5 | 239.0 | 156.5 | 146.0 | 2 025.0 | 1 966.4 | 1 970.7 | 50.0 | 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 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 619.2 | 619.2 | 645.7 | 645.7 | 717.8 | 717.8 | 785.9 | 785.9 | 806.4 | 25.0 | 874.4 | 63.1 | 857.0 | 23.1 | 0.0 | 237.6 | 239.0 | 38.6 | 13.0 | 8.0 | 8.0 | 8.0 | 3.0 | 3.0 | 23.0 | 22.3 | 22.3 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 2 232.2 | 131.5 | 239.0 | 29.5 | 29.5 | 295.0 | 317.4 | 332.9 | 2 305.6 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 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 |
Zobowiązania długoterminowe | 0.0 | 619.2 | 619.2 | 645.7 | 645.7 | 717.8 | 717.8 | 785.9 | 785.9 | 806.4 | 25.0 | 874.4 | 63.1 | 857.0 | 23.1 | 0.0 | 237.6 | 239.0 | 38.6 | 13.0 | 8.0 | 8.0 | 8.0 | 3.0 | 3.0 | 23.0 | 22.3 | 22.3 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 2 232.2 | 131.5 | 239.0 | 29.5 | 29.5 | 295.0 | 317.4 | 332.9 | 2 305.6 | 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 | 0.0 |
Zobowiązania ogółem | 0.0 | 627.8 | 627.8 | 664.6 | 664.6 | 727.9 | 727.9 | 802.4 | 802.4 | 817.3 | 817.3 | 891.2 | 63.1 | 869.4 | 23.1 | 0.0 | 959.0 | 981.1 | 38.6 | 13.0 | 8.0 | 1 125.8 | 8.0 | 3.0 | 3.0 | 1 594.1 | 22.3 | 22.3 | 22.4 | 1 994.6 | 1 959.7 | 2 116.5 | 2 246.3 | 2 232.2 | 2 149.2 | 2 306.1 | 2 345.7 | 2 303.4 | 2 320.1 | 2 283.8 | 2 303.6 | 2 326.0 | 2 324.4 |
Kapitał (fundusz) podstawowy | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 0.0 | 2.0 | 2.0 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
Zyski zatrzymane | 0.0 | 30.5 | 30.5 | 28.2 | 28.2 | 27.1 | 27.1 | 27.0 | 27.0 | 26.6 | 27.6 | 28.0 | 28.0 | 26.7 | 26.7 | 0.0 | 28.0 | 29.2 | 31.0 | 32.5 | 34.5 | 36.7 | 38.5 | 40.3 | 42.1 | 44.1 | 47.7 | 51.8 | 56.1 | 60.6 | 64.9 | 69.1 | 70.1 | 76.9 | 84.6 | 84.6 | 92.8 | 100.5 | 107.4 | 115.4 | 122.3 | 124.2 | 129.9 |
Kapitał własny | 94.1 | 98.4 | 98.4 | 94.1 | 94.1 | 95.0 | 95.0 | 96.8 | 96.8 | 92.4 | 93.4 | 95.4 | 95.4 | 91.3 | 91.3 | 91.3 | 88.9 | 88.8 | 108.5 | 111.1 | 115.8 | 118.5 | 120.9 | 126.3 | 128.5 | 130.6 | 135.4 | 135.1 | 140.9 | 180.6 | 182.8 | 164.5 | 145.7 | 136.2 | 138.1 | 148.2 | 148.2 | 143.9 | 165.4 | 168.7 | 177.5 | 193.1 | 185.5 |
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 | 0.0 |
Pasywa | 94.1 | 726.1 | 726.1 | 758.7 | 758.7 | 822.8 | 822.8 | 899.2 | 899.2 | 909.7 | 910.7 | 986.6 | 986.6 | 960.7 | 960.7 | 91.3 | 1 047.9 | 1 069.9 | 1 064.9 | 1 131.4 | 1 209.1 | 1 244.3 | 1 228.4 | 1 355.2 | 1 582.1 | 1 724.7 | 1 664.9 | 1 908.8 | 2 052.2 | 2 175.2 | 2 142.6 | 2 281.1 | 2 392.0 | 2 368.4 | 2 287.3 | 2 454.3 | 2 493.9 | 2 447.3 | 2 485.5 | 2 452.5 | 2 481.2 | 2 519.1 | 2 509.9 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 558.6 | 0.0 | 650.3 | 0.0 | 595.4 | 0.0 | 0.0 | 0.0 | 511.1 | 252.9 | 505.7 | 517.9 | 509.8 | 549.8 | 574.6 | 655.2 | 660.2 | 718.7 | 755.5 | 844.2 | 929.6 | 1 008.3 | 1 123.3 | 1 094.5 | 1 066.9 | 1 052.6 | 1 006.5 | 957.4 | 14.5 | 5.7 | 4.6 | 939.1 | 887.6 |
Dług | 0.0 | 73.3 | 73.3 | 73.2 | 73.2 | 33.2 | 33.2 | 78.2 | 78.2 | 33.2 | 88.2 | 63.1 | 63.1 | 13.1 | 23.1 | 0.0 | 18.1 | 18.1 | 38.6 | 13.0 | 8.0 | 8.0 | 8.0 | 3.0 | 3.0 | 23.0 | 22.3 | 22.3 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 282.4 | 258.5 | 186.0 | 175.5 | 257.2 | 107.5 | 79.6 | 161.6 | 143.1 |
Środki pieniężne i inne aktywa pieniężne | 0.0 | 9.5 | 9.5 | 33.2 | 33.2 | 15.6 | 15.6 | 37.2 | 37.2 | 27.3 | 27.3 | 60.4 | 60.4 | 30.2 | 30.2 | 0.0 | 0.0 | 0.0 | 18.4 | 49.0 | 80.9 | 65.7 | 25.1 | 84.3 | 187.9 | 259.7 | 121.2 | 253.1 | 322.9 | 390.1 | 306.2 | 356.3 | 271.4 | 180.2 | 86.1 | 165.3 | 178.6 | 158.7 | 147.4 | 144.7 | 189.7 | 160.9 | 150.3 |
Dług netto | 0.0 | 63.7 | 63.7 | 40.0 | 40.0 | 17.6 | 17.6 | 41.0 | 41.0 | 5.8 | 60.8 | 2.7 | 2.7 | (17.1) | (7.1) | 0.0 | 18.1 | 18.1 | 20.2 | (36.0) | (72.9) | (57.7) | (17.1) | (81.3) | (184.9) | (236.7) | (98.9) | (230.8) | (300.6) | (367.7) | (283.8) | (333.9) | (249.0) | (157.8) | 196.4 | 93.2 | 7.4 | 16.8 | 109.9 | (37.2) | (110.1) | 0.7 | (7.2) |
Ticker | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT | OBT |
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 | USD |