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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 |
Kwartał | Q1 | Q3 | Q4 | Q1 | Q2 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q4 |
Aktywa | 0.0 | 469.6 | 469.6 | 0.0 | 540.0 | 743.9 | 0.0 | 633.8 | 1 021.2 | 1 130.6 | 1 078.7 | 1 151.9 | 1 231.2 | 1 145.4 | 1 048.2 | 1 048.2 | 1 055.6 | 1 055.6 | 1 085.8 | 1 085.8 | 1 031.9 | 1 031.9 | 981.3 | 981.3 | 867.0 |
Aktywa trwałe | (59.5) | 178.5 | 178.5 | (91.5) | 181.2 | 222.4 | (183.1) | 214.9 | 257.9 | 395.6 | 403.3 | 423.8 | 435.4 | 377.9 | 363.6 | 363.6 | 336.4 | 336.4 | 350.2 | 350.2 | 332.5 | 332.5 | 317.5 | 317.5 | 394.2 |
Rzeczowe aktywa trwałe netto | 0.0 | 11.4 | 11.4 | 0.0 | 10.2 | 25.6 | 0.0 | 28.5 | 27.5 | 55.9 | 54.6 | 33.9 | 24.4 | 22.9 | 21.8 | 21.8 | 17.0 | 17.0 | 16.5 | 16.5 | 20.9 | 20.9 | 19.9 | 19.9 | 13.5 |
Wartość firmy | 0.0 | 16.4 | 16.4 | 0.0 | 26.2 | 26.2 | 0.0 | 26.2 | 30.8 | 118.7 | 118.7 | 118.7 | 118.7 | 66.8 | 70.4 | 70.4 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 | 65.5 |
Wartości niematerialne i prawne | 0.0 | 57.9 | 57.9 | 0.0 | 74.0 | 66.8 | 0.0 | 70.7 | 97.8 | 112.0 | 113.2 | 128.7 | 129.4 | 124.3 | 112.3 | 112.3 | 101.6 | 101.6 | 101.5 | 101.5 | 82.8 | 82.8 | 69.2 | 69.2 | 58.0 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 74.3 | 74.3 | 0.0 | 100.2 | 93.0 | 0.0 | 97.0 | 128.6 | 230.7 | 231.9 | 247.5 | 248.1 | 191.0 | 182.6 | 182.6 | 167.1 | 167.1 | 167.0 | 167.0 | 148.3 | 148.3 | 134.7 | 134.7 | 123.5 |
Należności netto | 0.0 | 156.4 | 156.4 | 0.0 | 171.2 | 312.9 | 0.0 | 220.6 | 301.7 | 402.1 | 378.0 | 430.5 | 468.2 | 536.0 | 470.5 | 470.5 | 495.0 | 495.0 | 495.0 | 495.0 | 476.0 | 555.1 | 443.1 | 443.1 | 393.9 |
Inwestycje długoterminowe | 0.0 | 10.5 | 10.5 | 0.0 | 0.7 | 1.7 | 0.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 6.1 | 6.1 | 0.0 | 0.0 | 6.1 | 6.1 | 6.1 | 6.1 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
Aktywa obrotowe | 59.5 | 291.1 | 291.1 | 91.5 | 358.9 | 521.5 | 183.1 | 418.9 | 763.3 | 735.0 | 675.4 | 728.1 | 795.8 | 767.4 | 684.6 | 684.6 | 719.2 | 719.2 | 735.5 | 735.5 | 699.4 | 699.4 | 663.8 | 663.8 | 472.9 |
Środki pieniężne i Inwestycje | 59.5 | 91.5 | 91.5 | 91.5 | 149.9 | 183.1 | 183.1 | 155.1 | 413.6 | 299.4 | 232.2 | 240.8 | 254.8 | 207.4 | 148.0 | 148.0 | 159.8 | 159.8 | 178.1 | 178.1 | 113.6 | 113.6 | 103.9 | 103.9 | 63.2 |
Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.4 | 0.0 | 0.0 | 0.0 | 5.9 | 5.6 | 7.8 | 2.3 | 14.2 | 0.0 | 0.0 | 0.0 | 5.6 | 0.0 | 0.2 | 0.0 | 14.1 | 0.0 | 0.0 | 0.0 |
Inwestycje krótkoterminowe | 119.1 | 74.2 | 74.2 | 183.0 | 98.1 | 56.3 | 366.1 | 47.4 | 274.9 | 201.6 | 180.3 | 173.5 | 197.6 | 178.8 | 103.0 | 103.0 | 64.4 | 64.4 | 63.1 | 63.1 | 68.4 | 68.4 | 64.0 | 64.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (59.5) | 17.3 | 17.3 | (91.5) | 51.8 | 126.8 | (183.1) | 107.7 | 138.7 | 97.8 | 51.9 | 67.3 | 57.2 | 28.6 | 45.0 | 45.0 | 95.4 | 95.4 | 115.0 | 115.0 | 45.2 | 45.2 | 39.9 | 39.9 | 63.2 |
Należności krótkoterminowe | 0.0 | 144.1 | 144.1 | 0.0 | 128.7 | 232.3 | 0.0 | 156.0 | 195.6 | 268.9 | 263.9 | 289.4 | 304.0 | 334.1 | 294.7 | 294.7 | 293.3 | 293.3 | 314.4 | 314.4 | 254.1 | 254.1 | 249.3 | 249.3 | 145.8 |
Dług krótkoterminowy | 0.0 | 68.6 | 68.6 | 0.0 | 89.0 | 144.0 | 0.0 | 113.3 | 137.4 | 91.5 | 121.5 | 146.6 | 145.9 | 153.8 | 112.2 | 112.2 | 68.7 | 68.7 | 100.1 | 100.1 | 96.6 | 96.6 | 108.1 | 108.1 | 115.7 |
Zobowiązania krótkoterminowe | 0.0 | 240.4 | 240.4 | 0.0 | 276.5 | 452.1 | 0.0 | 346.7 | 438.1 | 466.2 | 502.0 | 572.1 | 617.9 | 609.1 | 517.6 | 517.6 | 487.9 | 487.9 | 515.3 | 515.3 | 458.8 | 458.8 | 421.8 | 421.8 | 337.1 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.2 | 0.0 | 0.0 | 0.0 | 13.2 | 0.0 | 0.0 | 6.8 | 5.7 | 0.0 | 0.0 | 0.0 | 3.2 | 0.0 | 3.2 | 0.0 | 3.8 | 0.0 | 0.0 | 2.3 |
Zobowiązania długoterminowe | 0.0 | 24.7 | 24.7 | 0.0 | 21.5 | 1 068.3 | 0.0 | 1 062.2 | 31.9 | 61.5 | 53.4 | 48.5 | 51.1 | 52.9 | 52.4 | 52.4 | 70.1 | 70.1 | 71.2 | 71.2 | 67.9 | 67.9 | 84.6 | 84.6 | 69.3 |
Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 0.0 | 2.3 | 2.7 | 0.7 | 0.6 | 0.0 | 0.0 | 0.8 | 0.0 | 0.4 | 0.0 | 0.8 | 0.0 | 0.9 | 0.0 | 4.7 | 0.0 | 0.0 | 0.6 |
Zobowiązania długoterminowe | 0.0 | 24.7 | 24.7 | 0.0 | 21.5 | 1 068.3 | 0.0 | 1 062.2 | 31.9 | 61.5 | 53.4 | 48.5 | 51.1 | 52.9 | 52.4 | 52.4 | 70.1 | 70.1 | 71.2 | 71.2 | 67.9 | 67.9 | 84.6 | 84.6 | 69.3 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 32.3 | 31.7 | 7.0 | 7.0 | 6.7 | 6.7 | 6.7 | 4.4 | 4.4 | 6.5 | 6.5 | 5.3 | 5.3 | 7.4 | 7.4 | 4.5 |
Zobowiązania ogółem | 0.0 | 265.2 | 265.2 | 0.0 | 298.0 | 1 520.3 | 0.0 | 1 408.9 | 470.0 | 527.7 | 555.4 | 620.6 | 669.1 | 661.9 | 570.0 | 570.0 | 558.0 | 558.0 | 586.5 | 586.5 | 526.7 | 526.7 | 506.4 | 506.4 | 406.4 |
Kapitał (fundusz) podstawowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 |
Zyski zatrzymane | 0.0 | (1 200.5) | (1 200.5) | 0.0 | (1 219.1) | (1 212.3) | 0.0 | (1 211.2) | (1 220.8) | (1 208.8) | (1 289.4) | (1 320.3) | (1 295.4) | (1 366.7) | (1 391.7) | (1 391.7) | (1 379.9) | (1 379.9) | (1 389.5) | (1 389.5) | (1 376.5) | (1 376.5) | (1 429.1) | (1 429.1) | (1 373.8) |
Kapitał własny | 124.2 | 204.4 | 204.4 | 204.4 | 242.0 | (776.4) | 254.6 | (775.1) | 551.1 | 602.8 | 523.3 | 531.3 | 562.1 | 483.4 | 478.1 | 478.1 | 497.6 | 497.6 | 499.3 | 499.3 | 505.3 | 505.3 | 474.9 | 474.9 | 460.6 |
Udziały mniejszościowe | 0.0 | 4.6 | 4.6 | 0.0 | 3.3 | 2.9 | 0.0 | (0.1) | 6.5 | 46.5 | 41.2 | 37.7 | 31.9 | 12.5 | 14.2 | 14.2 | (3.6) | (3.6) | 0.4 | 0.4 | (0.9) | (0.9) | 5.1 | 5.1 | (4.1) |
Pasywa | 124.2 | 469.6 | 469.6 | 204.4 | 540.0 | 743.9 | 254.6 | 633.8 | 1 021.2 | 1 130.6 | 1 078.7 | 1 151.9 | 1 231.2 | 1 145.4 | 1 048.2 | 1 048.2 | 1 055.6 | 1 055.6 | 1 085.8 | 1 085.8 | 1 031.9 | 1 031.9 | 981.3 | 981.3 | 867.0 |
Inwestycje | 119.1 | 84.7 | 84.7 | 183.0 | 98.8 | 58.0 | 366.1 | 48.5 | 275.9 | 202.6 | 181.4 | 174.6 | 203.7 | 184.9 | 103.0 | 103.0 | 70.4 | 64.4 | 69.1 | 69.1 | 69.8 | 69.8 | 65.4 | 65.4 | 1.4 |
Dług | 0.0 | 74.3 | 74.3 | 0.0 | 93.1 | 155.9 | 0.0 | 122.0 | 144.4 | 111.3 | 136.8 | 150.3 | 148.0 | 155.2 | 108.6 | 113.7 | 67.8 | 71.1 | 99.4 | 103.8 | 101.6 | 105.5 | 113.8 | 117.7 | 122.0 |
Środki pieniężne i inne aktywa pieniężne | (59.5) | 17.3 | 17.3 | (91.5) | 51.8 | 126.8 | (183.1) | 107.7 | 138.7 | 97.8 | 51.9 | 67.3 | 57.2 | 28.6 | 45.0 | 45.0 | 95.4 | 95.4 | 115.0 | 115.0 | 45.2 | 45.2 | 39.9 | 39.9 | 63.2 |
Dług netto | 59.5 | 57.0 | 57.0 | 91.5 | 41.4 | 29.1 | 183.1 | 14.3 | 5.8 | 13.5 | 84.8 | 83.0 | 90.8 | 126.6 | 63.6 | 68.7 | (27.6) | (24.3) | (15.7) | (11.3) | 56.4 | 60.3 | 73.8 | 77.8 | 58.8 |
Ticker | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH | QH |
Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |