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 | 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 | 2025 |
Kwartał | 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 | Q1 |
Aktywa | 0.0 | 324.4 | 304.2 | 303.9 | 356.1 | 338.7 | 346.6 | 337.5 | 392.7 | 395.6 | 404.0 | 383.7 | 529.8 | 525.0 | 527.6 | 504.4 | 690.3 | 659.6 | 662.9 | 667.9 | 705.1 | 685.9 | 704.7 | 690.3 | 698.4 | 701.6 | 724.6 | 497.9 | 522.4 | 528.6 | 531.0 | 542.4 | 564.5 | 592.3 | 601.4 | 582.4 | 625.4 | 583.7 | 602.3 | 700.5 | 692.7 |
Aktywa trwałe | (141.7) | 46.9 | 250.2 | 245.1 | 245.4 | 241.4 | 238.0 | 242.1 | 237.5 | 234.1 | 230.9 | 242.8 | 219.9 | 215.5 | 212.8 | 208.3 | 208.5 | 206.1 | 203.4 | 203.0 | 238.2 | 229.4 | 228.2 | 234.1 | 241.1 | 235.6 | 233.7 | 243.4 | 251.7 | 244.6 | 235.2 | 239.1 | 237.8 | 269.9 | 197.4 | 196.1 | 299.7 | 292.7 | 287.0 | 406.4 | 401.7 |
Rzeczowe aktywa trwałe netto | 0.0 | 6.0 | 4.5 | 4.7 | 4.6 | 4.2 | 4.0 | 3.8 | 3.4 | 3.4 | 3.3 | 3.3 | 3.0 | 2.7 | 2.7 | 2.6 | 2.4 | 2.3 | 2.2 | 2.4 | 39.2 | 39.1 | 37.9 | 37.0 | 35.9 | 36.4 | 35.7 | 34.5 | 33.8 | 33.4 | 32.2 | 31.4 | 34.0 | 34.9 | 34.8 | 34.5 | 45.2 | 44.6 | 44.2 | 103.8 | 107.9 |
Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 0.0 | 1.9 | 0.0 | 0.0 | 0.0 | 1.9 | 0.0 | 0.0 | 0.0 | 1.9 | 71.6 | 71.6 | 71.6 | 71.8 | 71.8 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.9 | 0.8 | 0.6 | 0.5 | 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 | 2.1 | 0.2 | 2.1 | 2.1 | 2.1 | 0.2 | 2.0 | 2.0 | 2.0 | 0.2 | 21.4 | 20.5 | 19.6 | 20.3 | 19.2 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 | 2.8 | 2.6 | 2.5 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 93.0 | 92.1 | 91.2 | 92.1 | 90.9 |
Należności netto | 0.0 | 70.7 | 17.4 | 13.7 | 78.1 | 18.8 | 18.5 | 19.9 | 70.6 | 18.7 | 25.7 | 20.3 | 176.9 | 22.5 | 23.0 | 23.9 | 188.2 | 60.6 | 74.0 | 88.7 | 72.7 | 72.5 | 78.3 | 78.3 | 65.1 | 78.7 | 86.2 | 82.6 | 78.9 | 92.8 | 91.1 | 101.3 | 113.2 | 23.3 | 23.3 | 20.9 | 20.9 | 79.1 | 92.0 | 134.0 | 18.4 |
Inwestycje długoterminowe | 0.0 | 34.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.8 | 0.4 | 0.3 | 0.2 | 12.2 | 11.9 | 11.6 | 11.4 | 7.1 | 12.7 | 13.3 | 12.0 | 10.3 | 11.7 | 9.5 | 11.6 | 19.6 | 28.1 | 24.2 | 25.4 | 39.5 | 40.7 | 35.9 | 39.7 | 49.1 | 43.4 | 70.9 | 17.5 | 18.7 | 22.1 | 22.1 | 21.7 | 23.7 | 26.5 |
Aktywa obrotowe | 141.7 | 277.5 | 53.9 | 58.7 | 110.7 | 97.3 | 108.6 | 95.4 | 155.2 | 161.4 | 173.0 | 140.9 | 309.9 | 309.5 | 314.8 | 296.1 | 481.8 | 453.4 | 459.5 | 464.9 | 467.0 | 456.6 | 476.6 | 456.1 | 457.3 | 466.0 | 490.9 | 254.5 | 270.7 | 284.0 | 295.9 | 303.3 | 326.8 | 322.4 | 404.0 | 386.3 | 325.7 | 291.0 | 315.3 | 294.1 | 291.0 |
Środki pieniężne i Inwestycje | 141.7 | 199.4 | 26.5 | 34.5 | 25.1 | 70.6 | 81.1 | 65.8 | 74.8 | 133.1 | 137.7 | 108.6 | 126.0 | 276.4 | 280.5 | 256.8 | 284.2 | 384.1 | 377.1 | 358.4 | 385.7 | 377.4 | 393.7 | 369.7 | 383.2 | 376.3 | 397.8 | 159.8 | 181.9 | 181.7 | 195.9 | 189.1 | 201.0 | 198.0 | 295.4 | 268.0 | 202.4 | 192.1 | 208.0 | 141.6 | 24.4 |
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 | 283.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Środki pieniężne i inne aktywa pieniężne | (141.7) | 199.4 | 26.5 | 34.5 | 25.1 | 70.6 | 81.1 | 65.8 | 74.8 | 133.1 | 137.7 | 108.6 | 126.0 | 276.4 | 280.5 | 256.8 | 284.2 | 384.1 | 377.1 | 358.4 | 385.7 | 377.4 | 393.7 | 369.7 | 383.2 | 376.3 | 397.8 | 159.8 | 181.9 | 181.7 | 195.9 | 189.1 | 201.0 | 198.0 | 295.4 | 268.0 | 202.4 | 192.1 | 208.0 | 141.6 | 24.4 |
Należności krótkoterminowe | 0.0 | 27.3 | 35.3 | 14.2 | 23.6 | 29.5 | 35.1 | 14.3 | 30.2 | 30.6 | 39.8 | 20.9 | 56.4 | 47.9 | 49.7 | 23.3 | 65.9 | 41.1 | 40.3 | 20.3 | 87.3 | 22.1 | 30.9 | 17.0 | 27.9 | 27.8 | 35.7 | 15.0 | 22.3 | 22.5 | 32.1 | 16.7 | 28.0 | 23.5 | 40.3 | 19.1 | 42.5 | 32.6 | 40.3 | 31.6 | 41.3 |
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 | 8.6 | 8.7 | 4.4 | 8.9 | 9.5 | 9.7 | 4.9 | 10.1 | 10.1 | 9.7 | 4.7 | 9.6 | 10.0 | 10.1 | 10.1 | 5.9 | 5.9 | 6.0 | 5.9 | 0.0 |
Zobowiązania krótkoterminowe | 0.0 | 60.3 | 35.3 | 18.4 | 50.2 | 29.5 | 35.1 | 20.6 | 30.6 | 33.3 | 41.2 | 26.4 | 60.2 | 50.2 | 51.0 | 28.3 | 115.7 | 87.3 | 94.6 | 98.0 | 94.9 | 78.6 | 95.3 | 81.8 | 80.3 | 85.5 | 103.8 | 81.1 | 89.7 | 95.9 | 107.1 | 109.2 | 127.0 | 118.1 | 120.7 | 105.6 | 126.1 | 89.6 | 115.8 | 133.4 | 132.7 |
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 | 1.7 | 1.0 | 4.3 | 3.4 | (27.8) | (35.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (40.3) | 0.0 | (48.4) | (5.9) | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 71.0 | 71.8 | 71.5 | 70.8 | 70.5 | 70.6 | 70.7 | 70.8 | 70.3 | 67.6 | 43.1 | 42.0 | 42.2 | 41.5 | 38.5 | 38.5 | 38.9 | 40.8 | 73.4 | 69.2 | 68.9 | 67.6 | 70.0 | 70.4 | 70.1 | 69.1 | 78.9 | 78.1 | 67.0 | 63.5 | 68.3 | 78.5 | 55.3 | 53.2 | 74.7 | 69.9 | 64.8 | 147.6 | 138.2 |
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 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 0.0 | 71.0 | 71.8 | 71.5 | 70.8 | 70.5 | 70.6 | 70.7 | 70.8 | 70.3 | 67.6 | 43.1 | 42.0 | 42.2 | 41.5 | 38.5 | 38.5 | 38.9 | 40.8 | 73.4 | 69.2 | 68.9 | 67.6 | 70.0 | 70.4 | 70.1 | 69.1 | 78.9 | 78.1 | 67.0 | 63.5 | 68.3 | 78.5 | 55.3 | 53.2 | 74.7 | 69.9 | 64.8 | 147.6 | 138.2 |
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 | 34.5 | 38.6 | 37.5 | 36.4 | 35.4 | 35.9 | 35.3 | 34.1 | 33.3 | 32.4 | 31.1 | 30.3 | 31.6 | 31.6 | 30.5 | 30.1 | 31.5 | 30.3 | 29.1 | 28.1 | 0.0 |
Zobowiązania ogółem | 0.0 | 60.3 | 106.3 | 90.2 | 121.7 | 100.3 | 105.6 | 91.1 | 101.3 | 104.0 | 111.5 | 94.1 | 103.3 | 92.2 | 93.2 | 69.8 | 154.2 | 125.8 | 133.6 | 138.8 | 168.4 | 147.8 | 164.3 | 149.4 | 150.3 | 155.9 | 173.8 | 150.2 | 168.5 | 174.0 | 174.0 | 172.7 | 195.2 | 196.6 | 176.0 | 158.8 | 200.8 | 159.5 | 180.6 | 281.1 | 271.0 |
Kapitał (fundusz) podstawowy | 0.0 | 257.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Zyski zatrzymane | 0.0 | 0.0 | 1.0 | 7.3 | 15.9 | 22.1 | 24.0 | 27.3 | 46.8 | 49.7 | 52.5 | 53.5 | 120.6 | 124.9 | 129.3 | 133.4 | 179.9 | 182.4 | 182.6 | 185.3 | 188.5 | 188.8 | 189.3 | 189.3 | 191.9 | 190.6 | 192.6 | 85.2 | 87.0 | 87.1 | 88.1 | 93.5 | 93.1 | 105.0 | 123.0 | 413.1 | 420.1 | 123.5 | 120.9 | 436.2 | 442.6 |
Kapitał własny | 230.2 | 256.9 | 197.8 | 213.7 | 234.4 | 238.5 | 241.0 | 246.4 | 291.4 | 291.6 | 292.5 | 289.7 | 426.5 | 432.8 | 434.4 | 434.7 | 536.1 | 533.8 | 529.3 | 529.0 | 536.8 | 538.1 | 540.5 | 540.9 | 548.1 | 545.7 | 550.8 | 347.7 | 353.9 | 354.6 | 357.0 | 369.7 | 369.3 | 395.6 | 425.4 | 423.7 | 424.6 | 424.2 | 421.7 | 419.4 | 418.4 |
Udziały mniejszościowe | 0.0 | 0.0 | 103.0 | 112.8 | 124.9 | 122.7 | 123.3 | 124.7 | 150.0 | 146.6 | 144.6 | 140.1 | 209.3 | 209.5 | 206.5 | 201.9 | 255.2 | 249.6 | 243.9 | 240.4 | 244.2 | 244.0 | 245.3 | 245.0 | 248.5 | 246.1 | 248.8 | 152.6 | 156.4 | 155.8 | 156.5 | 163.1 | 162.4 | 175.9 | 186.9 | 183.6 | 183.7 | 182.7 | 182.2 | 181.8 | 181.5 |
Pasywa | 230.2 | 317.2 | 304.2 | 303.9 | 356.1 | 338.7 | 346.6 | 337.5 | 392.7 | 395.6 | 404.0 | 383.7 | 529.8 | 525.0 | 527.6 | 504.4 | 690.3 | 659.6 | 662.9 | 667.9 | 705.1 | 685.9 | 704.7 | 690.3 | 698.4 | 701.6 | 724.6 | 497.9 | 522.4 | 528.6 | 531.0 | 542.4 | 564.5 | 592.3 | 601.4 | 582.4 | 625.4 | 583.7 | 602.3 | 700.5 | 692.7 |
Inwestycje | 283.5 | 34.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.8 | 0.4 | 0.3 | 0.2 | 12.2 | 11.9 | 11.6 | 11.4 | 7.1 | 12.7 | 13.3 | 12.0 | 10.3 | 11.7 | 9.5 | 11.6 | 19.6 | 36.0 | 24.2 | 25.4 | 39.5 | 40.7 | 35.9 | 39.7 | 49.1 | 43.4 | 70.9 | 17.5 | 18.7 | 22.1 | 22.1 | 21.7 | 23.7 | 26.5 |
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 | 34.5 | 38.6 | 37.5 | 36.4 | 35.4 | 35.9 | 35.3 | 34.1 | 33.3 | 32.4 | 31.1 | 30.3 | 31.6 | 31.6 | 30.5 | 30.1 | 36.2 | 35.0 | 33.9 | 114.3 | 20.4 |
Środki pieniężne i inne aktywa pieniężne | (141.7) | 199.4 | 26.5 | 34.5 | 25.1 | 70.6 | 81.1 | 65.8 | 74.8 | 133.1 | 137.7 | 108.6 | 126.0 | 276.4 | 280.5 | 256.8 | 284.2 | 384.1 | 377.1 | 358.4 | 385.7 | 377.4 | 393.7 | 369.7 | 383.2 | 376.3 | 397.8 | 159.8 | 181.9 | 181.7 | 195.9 | 189.1 | 201.0 | 198.0 | 295.4 | 268.0 | 202.4 | 192.1 | 208.0 | 141.6 | 24.4 |
Dług netto | 141.7 | (199.4) | (26.5) | (34.5) | (25.1) | (70.6) | (81.1) | (65.8) | (74.8) | (133.1) | (137.7) | (108.6) | (126.0) | (276.4) | (280.5) | (256.8) | (284.2) | (384.1) | (377.1) | (358.4) | (351.2) | (338.8) | (356.2) | (333.2) | (347.9) | (340.3) | (362.5) | (125.8) | (148.6) | (149.4) | (164.8) | (158.8) | (169.4) | (166.4) | (265.0) | (237.9) | (166.2) | (157.1) | (174.1) | (27.3) | (4.0) |
Ticker | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR | RMR |
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 |