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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2005 | 2006 | 2006 | 2007 | 2007 | 2008 | 2008 | 2009 | 2009 | 2010 | 2010 | 2011 | 2012 | 2012 | 2013 | 2013 | 2014 | 2014 | 2015 | 2015 | 2016 | 2016 | 2017 | 2017 | 2018 | 2018 | 2019 | 2019 | 2020 | 2020 | 2020 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 |
Kwartał | Q2 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q2 | Q4 | Q1 | Q2 | Q4 | Q2 | Q3 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 |
Aktywa | 1.0 | 2.1 | 5.9 | 13.1 | 15.1 | 16.2 | 10.1 | 9.1 | 11.7 | 12.1 | 13.4 | 12.0 | 9.4 | 8.3 | 6.2 | 4.7 | 3.6 | 2.3 | 1.8 | 1.6 | 1.4 | 1.1 | 3.7 | 12.7 | 8.1 | 11.2 | 6.8 | 16.7 | 16.6 | 27.7 | 85.6 | 187.9 | 180.0 | 281.5 | 273.0 | 297.9 | 287.9 | 347.7 | 342.9 | 397.4 |
Aktywa trwałe | 0.0 | 0.0 | 3.1 | 2.9 | 4.9 | 8.0 | 2.8 | 4.3 | 5.6 | 2.6 | 2.6 | 0.8 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.2 | 0.9 | 0.7 | 1.6 | 2.3 | 5.3 | 7.5 | 8.6 | 14.3 | 43.9 | 95.6 | 114.0 | 183.2 | 176.9 | 186.1 | 216.8 | 249.3 | 275.2 |
Rzeczowe aktywa trwałe netto | 0.0 | 0.0 | 3.1 | 2.9 | 4.9 | 2.5 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.9 | 0.7 | 1.6 | 2.3 | 5.3 | 7.4 | 8.5 | 14.2 | 27.5 | 36.9 | 96.3 | 107.4 | 130.0 | 72.8 | 93.3 | 103.2 | 116.4 |
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 |
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 |
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 |
Należności netto | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.1 | 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 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 1.1 | 4.0 | 2.9 | 2.1 | 1.1 | 0.0 | 23.3 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.6 | 2.7 | 4.2 | 5.6 | 2.6 | 2.5 | 0.8 | 0.3 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.3 | 58.5 | 57.7 | 64.2 | 96.8 | 95.6 | 105.4 | 124.0 | 133.0 |
Aktywa obrotowe | 1.0 | 2.1 | 2.8 | 10.2 | 10.2 | 8.2 | 7.3 | 4.8 | 6.1 | 9.4 | 10.8 | 11.1 | 9.1 | 8.1 | 6.1 | 4.6 | 3.4 | 2.2 | 1.8 | 1.5 | 1.4 | 0.9 | 3.6 | 11.8 | 7.3 | 9.6 | 4.5 | 11.5 | 9.1 | 19.0 | 71.2 | 143.9 | 84.4 | 167.5 | 143.5 | 121.0 | 101.9 | 130.8 | 93.7 | 122.2 |
Środki pieniężne i Inwestycje | 1.0 | 2.0 | 2.6 | 10.0 | 9.9 | 7.9 | 6.9 | 4.5 | 6.0 | 9.4 | 10.8 | 11.1 | 9.0 | 8.1 | 6.0 | 4.5 | 3.4 | 2.2 | 1.8 | 1.5 | 1.4 | 0.8 | 3.5 | 11.7 | 7.2 | 9.6 | 4.4 | 11.4 | 9.0 | 18.9 | 70.9 | 142.7 | 82.0 | 166.4 | 139.5 | 118.1 | 99.7 | 129.7 | 89.2 | 94.5 |
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 | (1.6) | (4.5) | 0.0 | (2.6) | (1.6) | 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 | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | 1.0 | 2.0 | 2.6 | 10.0 | 9.9 | 7.9 | 6.9 | 4.5 | 6.0 | 9.4 | 10.8 | 11.1 | 9.0 | 8.1 | 6.0 | 4.5 | 3.4 | 2.2 | 1.8 | 1.5 | 1.4 | 0.8 | 3.5 | 11.7 | 7.2 | 9.6 | 4.4 | 11.4 | 9.0 | 18.9 | 70.9 | 142.7 | 82.0 | 165.9 | 139.0 | 117.6 | 99.2 | 129.2 | 88.7 | 94.5 |
Należności krótkoterminowe | 0.0 | 0.0 | 0.4 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.1 | 0.3 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 1.1 | 1.9 | 1.0 | 1.4 | 0.6 | 0.7 | 0.6 | 2.8 | 2.6 | 2.8 | 1.5 | 1.6 | 2.0 | 12.9 | 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 | 0.3 | 0.7 | 0.7 | 1.2 | 1.2 | 1.4 | 0.8 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 |
Zobowiązania krótkoterminowe | 0.0 | 0.0 | 0.4 | 0.4 | 0.2 | 0.6 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 1.1 | 2.0 | 1.0 | 2.1 | 0.9 | 1.5 | 1.7 | 3.9 | 6.2 | 7.9 | 6.0 | 6.1 | 7.2 | 13.4 | 12.0 | 12.7 | 42.9 |
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 | 3.7 | 0.0 | 0.0 | 0.0 | (13 411 165.0) | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.4 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.1 | 0.3 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 1.1 | 1.9 | 1.0 | 1.4 | 0.7 | 1.7 | 1.9 | 1.8 | 1.2 | 1.1 | 0.7 | 0.3 | 5.3 | 4.2 | 4.0 | 4.8 | 6.4 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.8 | 2.9 | 2.7 | 3.5 | 5.2 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 0.4 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.1 | 0.3 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 1.1 | 1.9 | 1.0 | 1.4 | 0.7 | 1.7 | 1.9 | 1.8 | 1.2 | 1.1 | 0.7 | 0.3 | 5.3 | 4.2 | 4.0 | 4.8 | 6.4 |
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 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 1.2 | 1.3 | 1.1 | 1.3 | 1.2 |
Zobowiązania ogółem | 0.0 | 0.0 | 0.4 | 0.4 | 0.2 | 0.6 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 1.1 | 2.0 | 1.0 | 2.1 | 1.6 | 3.1 | 3.6 | 5.7 | 7.4 | 9.0 | 6.7 | 6.5 | 12.5 | 17.6 | 16.0 | 17.5 | 49.3 |
Kapitał (fundusz) podstawowy | 5.4 | 6.6 | 12.3 | 19.4 | 22.8 | 22.4 | 23.4 | 18.9 | 24.5 | 25.5 | 30.1 | 32.1 | 30.8 | 30.5 | 27.8 | 27.2 | 28.7 | 24.9 | 23.4 | 22.2 | 22.7 | 21.9 | 27.1 | 39.3 | 40.5 | 48.6 | 48.9 | 63.4 | 63.4 | 74.9 | 136.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | (4.4) | (4.6) | (7.2) | (7.5) | (8.9) | (12.9) | (19.8) | (13.8) | (16.9) | (15.3) | (18.7) | (21.7) | (21.9) | (22.8) | (22.0) | (22.7) | (25.5) | (22.8) | (21.6) | (20.7) | (21.4) | (21.4) | (24.7) | (29.2) | (36.4) | (40.3) | (46.2) | (49.4) | (50.1) | (51.4) | (56.6) | (71.3) | (82.2) | (101.8) | (111.4) | (94.8) | (105.7) | (114.3) | (124.9) | (102.0) |
Kapitał własny | 1.0 | 2.0 | 5.5 | 12.7 | 14.9 | 15.6 | 10.0 | 9.0 | 11.5 | 12.0 | 13.2 | 11.7 | 9.2 | 7.9 | 5.9 | 4.4 | 3.3 | 2.2 | 1.8 | 1.5 | 1.4 | 1.0 | 3.3 | 11.5 | 6.1 | 10.2 | 4.6 | 15.1 | 13.5 | 24.0 | 79.9 | 180.4 | 171.0 | 274.8 | 266.6 | 285.4 | 270.3 | 331.7 | 325.4 | 348.1 |
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 |
Pasywa | 1.0 | 2.1 | 5.9 | 13.1 | 15.1 | 16.2 | 10.1 | 9.1 | 11.7 | 12.1 | 13.4 | 12.0 | 9.4 | 8.3 | 6.2 | 4.7 | 3.6 | 2.3 | 1.8 | 1.6 | 1.4 | 1.1 | 3.7 | 12.7 | 8.1 | 11.2 | 6.8 | 16.7 | 16.6 | 27.7 | 85.6 | 187.9 | 180.0 | 281.5 | 273.0 | 297.9 | 287.9 | 347.7 | 342.9 | 397.4 |
Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.6 | 2.7 | 4.2 | 5.6 | 2.6 | 2.5 | 0.8 | 0.3 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.3 | 58.5 | 58.3 | 64.7 | 97.3 | 96.1 | 105.9 | 124 040 126.0 | 133.0 |
Dług | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 2.4 | 2.6 | 2.9 | 2.5 | 2.5 | 1.5 | 0.9 | 1.9 | 1.9 | 1.6 | 1.6 | 1.4 |
Środki pieniężne i inne aktywa pieniężne | 1.0 | 2.0 | 2.6 | 10.0 | 9.9 | 7.9 | 6.9 | 4.5 | 6.0 | 9.4 | 10.8 | 11.1 | 9.0 | 8.1 | 6.0 | 4.5 | 3.4 | 2.2 | 1.8 | 1.5 | 1.4 | 0.8 | 3.5 | 11.7 | 7.2 | 9.6 | 4.4 | 11.4 | 9.0 | 18.9 | 70.9 | 142.7 | 82.0 | 165.9 | 139.0 | 117.6 | 99.2 | 129.2 | 88.7 | 94.5 |
Dług netto | (1.0) | (2.0) | (2.6) | (10.0) | (9.9) | (7.9) | (6.9) | (4.5) | (6.0) | (9.4) | (10.8) | (11.1) | (9.0) | (8.1) | (6.0) | (4.5) | (3.4) | (2.2) | (1.8) | (1.5) | (1.4) | (0.8) | (3.5) | (11.7) | (7.2) | (9.6) | (4.4) | (10.3) | (6.6) | (16.3) | (68.0) | (140.2) | (79.5) | (164.5) | (138.2) | (115.7) | (97.4) | (127.6) | (87.1) | (93.1) |
Ticker | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL | PLL |
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 |