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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
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 |
Aktywa | 876.3 | 887.7 | 893.5 | 879.0 | 896.8 | 856.8 | 897.7 | 905.8 | 903.0 | 922.8 | 952.4 | 954.5 | 982.3 | 993.8 | 1 032.0 | 1 025.4 | 1 038.2 | 1 026.9 | 1 029.4 | 1 050.6 | 1 054.5 | 1 065.3 | 1 221.2 | 1 256.1 | 1 226.2 | 1 257.6 | 1 274.8 | 1 311.6 | 1 337.9 | 1 325.4 | 1 314.9 | 1 317.0 | 1 355.3 | 1 416.2 | 1 443.1 | 1 447.1 | 1 447.3 | 1 445.5 | 1 423.4 | 1 478.0 | 1 450.6 |
Aktywa trwałe | 42.1 | 42.4 | 41.9 | 41.4 | 41.3 | 41.0 | 40.3 | 39.8 | 39.3 | 38.9 | 38.4 | 37.8 | 194.9 | 183.2 | 182.8 | 181.6 | 187.0 | 196.5 | 183.8 | 184.9 | 183.0 | 189.7 | 196.7 | 204.5 | 222.0 | 228.8 | 247.6 | 246.7 | 268.4 | 271.4 | 272.6 | 260.6 | 258.4 | 256.4 | 242.8 | 232.7 | 1 364.7 | 1 351.8 | 1 330.3 | 226.1 | 1 310.5 |
Rzeczowe aktywa trwałe netto | 42.1 | 42.4 | 41.9 | 41.4 | 41.3 | 41.0 | 40.3 | 39.8 | 39.3 | 38.9 | 38.4 | 37.8 | 37.2 | 36.8 | 37.8 | 37.3 | 36.7 | 36.7 | 36.3 | 36.4 | 35.3 | 35.1 | 34.4 | 34.0 | 33.6 | 32.3 | 32.4 | 32.3 | 32.1 | 31.5 | 31.4 | 31.2 | 31.0 | 30.6 | 30.4 | 30.3 | 31.1 | 31.2 | 31.6 | 30.4 | 29.2 |
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 | 0.6 | 0.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
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 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
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 | 0.6 | 0.6 | 2.0 | 2.0 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
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 | 0.0 |
Inwestycje długoterminowe | 229.4 | 224.7 | 217.8 | 213.9 | 214.2 | 194.5 | 166.2 | 162.2 | 199.4 | 195.2 | 167.6 | 164.1 | 157.1 | 146.1 | 143.0 | 142.3 | 148.2 | 157.8 | 145.5 | 146.5 | 145.7 | 152.6 | 160.3 | 168.5 | 186.4 | 194.5 | 213.2 | 212.4 | 234.3 | 238.0 | 239.4 | 227.5 | 225.5 | 223.9 | 210.6 | 200.6 | 70.3 | 80.8 | 80.5 | 193.8 | 0.0 |
Aktywa obrotowe | 31.1 | 163.4 | 151.9 | 143.2 | 33.5 | 206.7 | 195.2 | 221.8 | 21.9 | 214.5 | 194.7 | 176.6 | 786.9 | 810.5 | 849.3 | 843.8 | 851.1 | 830.3 | 845.6 | 865.7 | 871.4 | 875.5 | 1 024.5 | 1 051.6 | 1 004.2 | 1 028.9 | 1 027.2 | 1 065.0 | 1 069.5 | 394.9 | 258.3 | 278.0 | 244.8 | 252.8 | 263.9 | 277.6 | 82.6 | 93.7 | 93.1 | 214.4 | 140.0 |
Środki pieniężne i Inwestycje | 171.3 | 164.1 | 152.2 | 143.8 | 248.8 | 207.1 | 196.9 | 235.7 | 222.9 | 215.0 | 196.4 | 178.3 | 171.4 | 186.7 | 178.4 | 170.3 | 188.2 | 189.9 | 195.2 | 237.0 | 231.6 | 230.7 | 289.9 | 300.4 | 306.8 | 371.9 | 368.7 | 396.1 | 411.5 | 394.9 | 325.5 | 278.0 | 244.8 | 252.8 | 263.9 | 277.6 | (14.7) | 93.3 | 92.7 | 214.4 | 140.0 |
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 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 139.3 | 136.4 | 132.2 | 130.5 | 214.2 | 194.5 | 166.2 | 162.2 | 199.4 | 195.2 | 167.6 | 164.1 | 157.1 | 146.1 | 143.0 | 142.3 | 148.2 | 157.8 | 145.5 | 146.5 | 145.7 | 152.6 | 160.3 | 168.5 | 186.4 | 194.5 | 213.2 | 212.4 | 234.3 | 238.0 | 239.4 | 227.5 | 225.5 | 223.9 | 210.6 | 200.6 | 204.3 | 199.8 | 192.1 | 193.8 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 31.9 | 27.7 | 20.0 | 13.2 | 34.6 | 12.6 | 30.7 | 73.5 | 23.6 | 19.8 | 28.8 | 14.1 | 14.3 | 40.9 | 35.1 | 28.1 | 39.9 | 32.1 | 49.8 | 90.5 | 85.9 | 78.1 | 129.6 | 131.9 | 120.4 | 177.4 | 155.5 | 183.7 | 177.2 | 156.9 | 86.1 | 50.5 | 19.2 | 28.8 | 53.4 | 77.0 | 78.3 | 92.0 | 92.2 | 176.3 | 140.0 |
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 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 krótkoterminowe | 0.6 | 3.9 | 3.7 | 4.0 | 3.2 | 3.2 | 2.9 | 3.6 | 3.3 | 3.6 | 4.0 | 4.4 | 2.6 | 2.5 | 2.5 | 3.3 | 4.5 | 2.8 | 3.3 | 3.5 | 4.8 | 3.0 | 3.4 | 3.5 | 5.3 | 9.7 | 411.6 | 398.0 | 426.3 | 389.3 | 439.4 | 441.7 | 11.4 | 482.5 | 418.9 | 419.2 | 604.4 | 426.6 | 401.5 | 0.0 | 7.9 |
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 |
Zobowiązania długoterminowe | 30.0 | 30.0 | 45.0 | 25.0 | 25.0 | 0.0 | 45.0 | 20.0 | 0.0 | 0.0 | 855.5 | 45.0 | 886.0 | 70.0 | 932.8 | 62.8 | 62.6 | 57.4 | 52.2 | 49.1 | 39.0 | 43.8 | 43.6 | 40.0 | 1.4 | 1 130.1 | 743.3 | 29.4 | 29.4 | 29.4 | 29.5 | 1 223.5 | 1 245.2 | 29.6 | 99.1 | 99.1 | 736.1 | 911.3 | 911.9 | 1 007.7 | 1 328.7 |
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 | 1.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 30.0 | 30.0 | 45.0 | 25.0 | 25.0 | 0.0 | 45.0 | 20.0 | 0.0 | 0.0 | 855.5 | 45.0 | 886.0 | 70.0 | 932.8 | 62.8 | 62.6 | 57.4 | 52.2 | 49.1 | 39.0 | 43.8 | 43.6 | 40.0 | 1.4 | 1 130.1 | 743.3 | 29.4 | 29.4 | 29.4 | 29.5 | 1 223.5 | 1 245.2 | 29.6 | 99.1 | 99.1 | 736.1 | 911.3 | 911.9 | 1 007.7 | 1 328.7 |
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 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania ogółem | 787.8 | 798.1 | 803.9 | 788.1 | 803.6 | 762.6 | 801.7 | 809.3 | 809.0 | 827.7 | 855.5 | 856.9 | 886.0 | 898.8 | 932.8 | 925.9 | 936.2 | 921.9 | 922.0 | 941.5 | 944.7 | 955.2 | 1 105.4 | 1 139.2 | 1 109.0 | 1 139.7 | 1 154.9 | 1 190.9 | 1 217.1 | 1 217.3 | 1 213.7 | 1 223.5 | 1 256.6 | 29.6 | 99.1 | 99.1 | 1 340.5 | 1 337.9 | 1 313.4 | 1 362.6 | 1 336.6 |
Kapitał (fundusz) podstawowy | 24.8 | 24.8 | 24.8 | 24.8 | 24.8 | 24.8 | 24.8 | 24.8 | 24.8 | 24.9 | 24.9 | 25.0 | 25.1 | 25.1 | 25.8 | 25.8 | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 25.4 | 25.1 | 24.8 | 24.8 | 24.8 | 24.9 | 24.9 | 24.9 | 24.9 | 25.0 | 25.1 | 25.1 |
Zyski zatrzymane | 53.2 | 54.0 | 54.9 | 55.3 | 55.2 | 55.7 | 55.7 | 56.6 | 57.0 | 57.4 | 58.0 | 58.2 | 54.7 | 55.3 | 55.7 | 56.8 | 57.6 | 59.0 | 60.0 | 61.6 | 63.0 | 63.6 | 65.5 | 65.9 | 65.9 | 68.2 | 69.5 | 70.7 | 71.7 | 73.0 | 74.3 | 76.2 | 78.1 | 79.5 | 80.6 | 81.3 | 82.3 | 83.3 | 85.0 | 86.3 | 88.5 |
Kapitał własny | 88.5 | 89.5 | 89.6 | 90.8 | 93.2 | 94.2 | 95.9 | 96.5 | 94.0 | 95.1 | 96.9 | 97.6 | 96.4 | 95.0 | 99.2 | 99.6 | 102.0 | 105.0 | 107.4 | 109.1 | 109.8 | 110.0 | 115.9 | 116.9 | 117.1 | 117.9 | 119.9 | 120.8 | 120.8 | 108.1 | 101.2 | 93.5 | 98.7 | 102.6 | 102.5 | 99.5 | 106.8 | 107.6 | 110.0 | 115.5 | 114.0 |
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 |
Pasywa | 876.3 | 887.7 | 893.5 | 879.0 | 896.8 | 856.8 | 897.7 | 905.8 | 903.0 | 922.8 | 952.4 | 954.5 | 982.3 | 993.8 | 1 032.0 | 1 025.4 | 1 038.2 | 1 026.9 | 1 029.4 | 1 050.6 | 1 054.5 | 1 065.3 | 1 221.2 | 1 256.1 | 1 226.2 | 1 257.6 | 1 274.8 | 1 311.6 | 1 337.9 | 1 325.4 | 1 314.9 | 1 317.0 | 1 355.3 | 1 416.2 | 1 443.1 | 1 447.1 | 1 447.3 | 1 445.5 | 1 423.4 | 1 478.0 | 1 450.6 |
Inwestycje | 368.8 | 361.1 | 350.0 | 344.5 | 428.4 | 388.9 | 332.4 | 324.4 | 398.7 | 390.4 | 335.2 | 328.2 | 314.2 | 291.7 | 286.0 | 284.6 | 296.5 | 315.6 | 290.9 | 293.0 | 291.4 | 305.2 | 320.6 | 337.1 | 372.8 | 389.0 | 426.4 | 424.9 | 468.6 | 476.0 | 478.7 | 455.1 | 451.0 | 447.8 | 421.1 | 401.2 | 70.3 | 80.8 | 80.5 | 387.7 | 436.2 |
Dług | 30.0 | 30.0 | 45.0 | 25.0 | 25.0 | 31.8 | 45.0 | 20.0 | 18.7 | 28.1 | 50.0 | 45.0 | 67.5 | 70.0 | 62.8 | 62.8 | 62.6 | 57.4 | 52.2 | 49.1 | 39.0 | 43.8 | 43.6 | 40.0 | 1.4 | 11.0 | 16.8 | 29.4 | 29.4 | 29.4 | 29.5 | 29.5 | 75.6 | 102.1 | 99.1 | 99.1 | 102.7 | 102.0 | 71.7 | 69.8 | 69.8 |
Środki pieniężne i inne aktywa pieniężne | 31.9 | 27.7 | 20.0 | 13.2 | 34.6 | 12.6 | 30.7 | 73.5 | 23.6 | 19.8 | 28.8 | 14.1 | 14.3 | 40.9 | 35.1 | 28.1 | 39.9 | 32.1 | 49.8 | 90.5 | 85.9 | 78.1 | 129.6 | 131.9 | 120.4 | 177.4 | 155.5 | 183.7 | 177.2 | 156.9 | 86.1 | 50.5 | 19.2 | 28.8 | 53.4 | 77.0 | 78.3 | 92.0 | 92.2 | 176.3 | 140.0 |
Dług netto | (1.9) | 2.3 | 25.0 | 11.8 | (9.6) | 19.2 | 14.3 | (53.5) | (4.9) | 8.3 | 21.2 | 30.9 | 53.2 | 29.1 | 27.7 | 34.8 | 22.6 | 25.3 | 2.5 | (41.4) | (46.9) | (34.3) | (86.0) | (91.9) | (119.1) | (166.4) | (138.7) | (154.3) | (147.8) | (127.5) | (56.7) | (21.0) | 56.4 | 73.2 | 45.7 | 22.1 | 24.5 | 10.0 | (20.4) | (106.5) | (70.2) |
Ticker | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF | OPOF |
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 |