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 | 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 |
Kwartał | 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 |
Aktywa | 7 166.5 | 7 166.5 | 8 152.7 | 8 152.7 | 6 879.3 | 6 879.3 | 5 840.5 | 5 840.5 | 6 289.7 | 6 289.7 | 6 441.7 | 6 441.7 | 5 696.5 | 5 696.5 | 5 455.0 | 5 455.0 | 5 106.6 | 5 106.6 | 6 664.9 | 6 664.9 | 7 210.1 | 7 210.1 | 8 912.2 | 8 912.2 | 12 541.2 | 12 541.2 | 12 412.1 | 12 412.1 | 15 808.4 | 15 808.4 | 11 856.4 | 11 856.4 | 12 951.8 | 12 951.8 | 13 336.8 | 13 336.8 | 15 128.6 | 15 128.6 | 15 340.2 | 15 340.2 |
Aktywa trwałe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3 658.9 | 0.0 | 3 977.8 | 0.0 | 3 885.3 | 0.0 | 4 157.1 | 0.0 | 4 537.0 | 0.0 | 5 899.9 | 0.0 | 5 865.2 | 0.0 | 6 839.8 | 0.0 | 9 697.0 | 0.0 | 10 614.6 | 0.0 | 13 871.9 | 0.0 | 9 987.0 | 0.0 | 11 283.7 | 0.0 | 12 437.4 | 0.0 | 12 976.2 | 0.0 | 0.0 |
Rzeczowe aktywa trwałe 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 |
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 | 4.8 | 4.8 | 5.8 | 5.8 | 9.2 | 9.2 | 9.1 | 9.1 | 11.7 | 11.7 | 12.1 | 12.1 | 18.5 | 18.5 | 16.6 | 175.7 | 6.8 | 6.8 | 6.4 | 6.4 | 6.9 | 6.9 | 2.7 | 2.7 | 8.5 | 8.5 | 9.7 | 9.7 | 9.8 | 9.8 | 13.4 | 13.4 | 13.1 | 13.1 | 14.3 | 14.3 | 15.1 | 15.1 | 23.3 | 23.3 |
Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3 658.9 | 0.0 | 3 977.8 | 0.0 | 3 885.3 | 0.0 | 4 157.1 | 0.0 | 4 537.0 | 0.0 | 5 899.9 | 0.0 | 5 865.2 | 0.0 | 6 839.8 | 0.0 | 9 697.0 | 0.0 | 10 614.6 | 0.0 | 13 871.9 | 0.0 | 9 987.0 | 0.0 | 11 283.7 | 0.0 | 12 437.4 | 0.0 | 12 976.2 | 0.0 | 0.0 |
Aktywa obrotowe | 7 166.5 | 7 166.5 | 8 152.7 | 8 152.7 | 6 879.3 | 6 879.3 | 5 840.5 | 5 840.5 | 6 289.7 | 2 630.8 | 6 441.7 | 2 463.8 | 5 696.5 | 1 811.2 | 5 455.0 | 1 297.9 | 5 106.6 | 255.4 | 6 664.9 | 765.0 | 7 210.1 | 1 230.0 | 8 912.2 | 2 072.4 | 12 541.2 | 1 888.1 | 12 412.1 | 1 797.5 | 15 808.4 | 1 777.6 | 11 856.4 | 1 869.5 | 12 951.8 | 1 160.6 | 13 336.8 | 899.4 | 15 128.6 | 1 944.0 | 15 340.2 | 15 340.2 |
Środki pieniężne i Inwestycje | 6 357.0 | 6 357.0 | 7 286.4 | 7 286.4 | 5 776.6 | 5 776.6 | 4 333.6 | 4 333.6 | 4 712.9 | 2 076.2 | 4 699.7 | 1 695.9 | 4 222.9 | 1 082.1 | 4 842.3 | 1 122.2 | 4 676.3 | 201.2 | 6 387.0 | 619.6 | 6 957.2 | 1 222.8 | 8 222.4 | 1 411.2 | 10 973.1 | 1 879.6 | 11 692.4 | 1 786.4 | 14 795.9 | 1 767.8 | 10 116.4 | 1 175.4 | 11 726.2 | 1 147.4 | 12 686.7 | 450.2 | 14 630.3 | 1 928.9 | 14 737.0 | 14 737.0 |
Zapasy | (5 791.2) | (5 791.2) | (5 534.2) | (5 534.2) | (5 356.2) | (5 356.2) | (2 850.6) | (2 850.6) | (2 636.8) | (2 636.8) | (3 003.8) | (3 003.8) | (3 140.8) | (3 140.8) | (3 720.1) | (3 720.1) | (4 475.0) | (4 475.0) | (5 767.4) | (5 767.4) | (5 734.3) | (5 734.3) | (6 811.2) | (6 811.2) | (9 093.5) | (9 093.5) | (9 906.0) | (9 906.0) | (13 028.1) | (13 028.1) | (8 941.0) | (8 941.0) | (10 578.8) | (10 578.8) | (12 236.5) | (12 236.5) | (12 701.4) | (12 701.4) | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 5 791.2 | 5 791.2 | 5 534.2 | 5 534.2 | 5 356.2 | 5 356.2 | 2 850.6 | 2 850.6 | 2 636.8 | 2 636.8 | 3 003.8 | 3 003.8 | 3 140.8 | 3 140.8 | 3 720.1 | 3 720.1 | 4 475.0 | 4 475.0 | 5 767.4 | 5 767.4 | 5 734.3 | 5 734.3 | 6 811.2 | 6 811.2 | 9 093.5 | 9 093.5 | 9 906.0 | 9 906.0 | 13 028.1 | 13 028.1 | 8 941.0 | 8 941.0 | 10 578.8 | 10 578.8 | 12 236.5 | 12 236.5 | 12 701.4 | 12 701.4 | 12 893.4 | 12 893.4 |
Środki pieniężne i inne aktywa pieniężne | 565.8 | 565.8 | 1 752.3 | 1 752.3 | 420.4 | 420.4 | 1 483.0 | 1 483.0 | 2 076.2 | 2 076.2 | 1 695.9 | 1 695.9 | 1 082.1 | 1 082.1 | 1 122.2 | 1 122.2 | 201.2 | 201.2 | 619.6 | 619.6 | 1 222.8 | 1 222.8 | 1 411.2 | 1 411.2 | 1 879.6 | 1 879.6 | 1 786.4 | 1 786.4 | 1 767.8 | 1 767.8 | 1 175.4 | 1 175.4 | 1 147.4 | 1 147.4 | 450.2 | 450.2 | 1 928.9 | 1 928.9 | 1 843.6 | 1 843.6 |
Należności krótkoterminowe | 6.5 | 6.5 | 47.2 | 47.2 | 1.5 | 1.5 | 3.4 | 3.4 | 2.6 | 2.6 | 34.8 | 34.8 | 4.5 | 4.5 | 1.7 | 1.7 | 1.0 | 1.0 | 3.5 | 3.5 | 1.5 | 1.5 | 295.1 | 295.1 | 1.5 | 1.5 | 126.5 | 126.5 | 1.8 | 1.8 | 6.6 | 6.6 | 2.9 | 2.9 | 16.7 | 16.7 | 2.3 | 2.3 | 128.5 | 128.5 |
Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 28.2 | 28.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 609.7 | 609.7 | 390.4 | 390.4 | 665.2 | 665.2 | 710.5 | 710.5 | 772.3 | 32.3 | 1 029.9 | 34.8 | 452.8 | 0.2 | 323.7 | 1.7 | 329.3 | 43.1 | 129.7 | 3.5 | 201.4 | 45.5 | 524.9 | 295.1 | 1 365.9 | 693.8 | 516.4 | 126.5 | 1 351.8 | 464.5 | 1 170.7 | 6.6 | 739.3 | 6.2 | 202.6 | 16.7 | 682.9 | 321.0 | 379.6 | 379.6 |
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 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 1 224.3 | 1 224.3 | 1 180.9 | 1 180.9 | 1 158.5 | 1 158.5 | 1 161.7 | 32.3 | 1 173.0 | 34.8 | 1 157.0 | 0.2 | 1 399.8 | 1.7 | 1 030.4 | 43.1 | 1 146.5 | 3.5 | 1 440.4 | 45.5 | 1 633.0 | 295.1 | 2 122.8 | 693.8 | 2 225.4 | 2 124.5 | 3 047.4 | 3 009.4 | 2 357.6 | 2 323.5 | 2 332.6 | 6.2 | 2 406.6 | 2 347.8 | 2 383.1 | 2 351.9 | 2 368.3 | 2 368.3 |
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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 1 224.3 | 1 224.3 | 1 180.9 | 1 180.9 | 1 158.5 | 1 158.5 | 1 161.7 | 32.3 | 1 173.0 | 34.8 | 1 157.0 | 0.2 | 1 399.8 | 1.7 | 1 030.4 | 43.1 | 1 146.5 | 3.5 | 1 440.4 | 45.5 | 1 633.0 | 295.1 | 2 122.8 | 693.8 | 2 225.4 | 2 124.5 | 3 047.4 | 3 009.4 | 2 357.6 | 2 323.5 | 2 332.6 | 6.2 | 2 406.6 | 2 347.8 | 2 383.1 | 2 351.9 | 2 368.3 | 2 368.3 |
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 |
Zobowiązania ogółem | 609.7 | 609.7 | 1 614.7 | 1 614.7 | 1 846.2 | 1 846.2 | 1 869.0 | 1 869.0 | 1 934.0 | 1 934.0 | 2 202.9 | 2 202.9 | 1 609.8 | 1 609.8 | 1 723.5 | 1 723.5 | 1 359.7 | 1 359.7 | 1 276.2 | 1 276.2 | 1 641.9 | 1 641.9 | 2 157.9 | 2 157.9 | 3 488.7 | 3 488.7 | 2 741.8 | 2 741.8 | 4 399.2 | 4 399.2 | 3 528.3 | 3 528.3 | 3 071.9 | 3 071.9 | 2 609.2 | 2 609.2 | 3 066.0 | 3 066.0 | 2 747.9 | 2 747.9 |
Kapitał (fundusz) podstawowy | 6 003.4 | 6 003.4 | 6 003.4 | 6 003.4 | 6 003.4 | 6 003.4 | 6 003.4 | 6 003.4 | 6 003.4 | 6 003.4 | 5 987.0 | 5 987.0 | 5 927.0 | 5 927.0 | 5 407.3 | 5 407.3 | 5 678.8 | 5 678.8 | 5 670.5 | 5 670.5 | 5 568.4 | 5 568.4 | 5 568.4 | 5 568.4 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 | 5 722.3 |
Zyski zatrzymane | 329.8 | 329.8 | 534.7 | 534.7 | (970.2) | (970.2) | (2 031.8) | (2 031.8) | (1 647.7) | (1 647.7) | (1 748.2) | (1 748.2) | (1 840.4) | (1 840.4) | (1 675.9) | (1 675.9) | (1 931.9) | (1 931.9) | (281.8) | (281.8) | 80.1 | 80.1 | 1 487.1 | 1 487.1 | 3 573.1 | 3 573.1 | 4 191.0 | 4 191.0 | 5 929.8 | 5 929.8 | 2 902.8 | 2 902.8 | 4 664.4 | 4 664.4 | 5 567.5 | 5 567.5 | 7 051.7 | 7 051.7 | 7 648.5 | 7 648.5 |
Kapitał własny | 6 333.1 | 6 333.1 | 6 538.0 | 6 538.0 | 5 033.1 | 5 033.1 | 3 971.6 | 3 971.6 | 4 355.6 | 4 355.6 | 4 238.8 | 4 238.8 | 4 086.7 | 4 086.7 | 3 731.4 | 3 731.4 | 3 746.9 | 3 746.9 | 5 388.7 | 5 388.7 | 5 568.3 | 5 568.3 | 6 754.3 | 6 754.3 | 9 052.5 | 9 052.5 | 9 670.4 | 9 670.4 | 11 409.2 | 11 409.2 | 8 328.2 | 8 328.2 | 9 879.9 | 9 879.9 | 10 727.6 | 10 727.6 | 12 062.6 | 12 062.6 | 12 592.3 | 12 592.3 |
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 | 6 942.9 | 6 942.9 | 8 152.7 | 8 152.7 | 6 879.3 | 6 879.3 | 5 840.5 | 5 840.5 | 6 289.7 | 6 289.7 | 6 441.7 | 6 441.7 | 5 696.5 | 5 696.5 | 5 455.0 | 5 455.0 | 5 106.6 | 5 106.6 | 6 664.9 | 6 664.9 | 7 210.1 | 7 210.1 | 8 912.2 | 8 912.2 | 12 541.2 | 12 541.2 | 12 412.1 | 12 412.1 | 15 808.4 | 15 808.4 | 11 856.4 | 11 856.4 | 12 951.8 | 12 951.8 | 13 336.8 | 13 336.8 | 15 128.6 | 15 128.6 | 15 340.2 | 15 340.2 |
Inwestycje | 5 791.2 | 5 791.2 | 5 534.2 | 5 534.2 | 5 356.2 | 5 356.2 | 2 850.6 | 2 850.6 | 2 636.8 | 3 658.9 | 3 003.8 | 3 977.8 | 3 140.8 | 3 885.3 | 3 720.1 | 4 157.1 | 4 475.0 | 4 537.0 | 5 767.4 | 5 899.9 | 5 734.3 | 5 865.2 | 6 811.2 | 6 839.8 | 9 093.5 | 9 697.0 | 9 906.0 | 10 614.6 | 13 028.1 | 13 871.9 | 8 941.0 | 9 987.0 | 10 578.8 | 11 283.7 | 12 236.5 | 12 437.4 | 12 701.4 | 12 976.2 | 12 893.4 | 12 893.4 |
Dług | 0.0 | 0.0 | 986.6 | 986.6 | 1 014.7 | 1 014.7 | 1 012.6 | 1 012.6 | 1 013.6 | 1 013.6 | 1 014.4 | 1 014.4 | 1 015.4 | 1 015.4 | 1 016.4 | 1 016.4 | 1 017.4 | 1 017.4 | 1 018.4 | 1 018.4 | 1 422.9 | 1 422.9 | 1 424.7 | 1 424.7 | 2 122.8 | 2 122.8 | 2 124.5 | 2 124.5 | 3 009.4 | 3 009.4 | 2 323.5 | 2 323.5 | 2 332.6 | 2 332.6 | 2 347.8 | 2 347.8 | 2 351.9 | 2 351.9 | 2 340.4 | 2 340.4 |
Środki pieniężne i inne aktywa pieniężne | 565.8 | 565.8 | 1 752.3 | 1 752.3 | 420.4 | 420.4 | 1 483.0 | 1 483.0 | 2 076.2 | 2 076.2 | 1 695.9 | 1 695.9 | 1 082.1 | 1 082.1 | 1 122.2 | 1 122.2 | 201.2 | 201.2 | 619.6 | 619.6 | 1 222.8 | 1 222.8 | 1 411.2 | 1 411.2 | 1 879.6 | 1 879.6 | 1 786.4 | 1 786.4 | 1 767.8 | 1 767.8 | 1 175.4 | 1 175.4 | 1 147.4 | 1 147.4 | 450.2 | 450.2 | 1 928.9 | 1 928.9 | 1 843.6 | 1 843.6 |
Dług netto | (565.8) | (565.8) | (765.7) | (765.7) | 594.3 | 594.3 | (470.4) | (470.4) | (1 062.6) | (1 062.6) | (681.5) | (681.5) | (66.7) | (66.7) | (105.8) | (105.8) | 816.2 | 816.2 | 398.8 | 398.8 | 200.0 | 200.0 | 13.5 | 13.5 | 243.1 | 243.1 | 338.1 | 338.1 | 1 241.6 | 1 241.6 | 1 148.1 | 1 148.1 | 1 185.1 | 1 185.1 | 1 897.6 | 1 897.6 | 423.0 | 423.0 | 496.9 | 496.9 |
Ticker | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L | PSH.L |
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 |